Flat
N17
2 beds
1 bath
Apartment 27, 1 Station Road, London N17
London, England · N17
View property listing
Initial Investment
£37,746First YearProfit From Rental Income
£5,186
↗ 14%After 5 Years
Change In Property Value
£16,697
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £6,725 | £6,786 | £6,839 | £6,901 | £6,965 | £34,216 |
| Profit Before Tax | £1,111 | £1,167 | £1,234 | £1,373 | £1,517 | £6,402 |
| Profit After Tax | £900 | £945 | £999 | £1,112 | £1,229 | £5,186 |
| Change In Property Value | £1 | £2,450 | £4,373 | £5,819 | £4,054 | £16,697 |
| Net Return | £901 | £3,395 | £5,372 | £6,931 | £5,283 | £21,883 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change