Flat N17 2 beds 1 bath

Napier Road, London N17

London, England · N17

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,560

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,404	£22,740	£23,309	£23,891	£24,608	£116,952
Total Expenses	£18,127	£18,206	£18,306	£18,408	£18,523	£91,570
Profit Before Tax	£4,277	£4,534	£5,002	£5,483	£6,085	£25,382
Profit After Tax	£3,465	£3,672	£4,052	£4,441	£4,929	£20,560
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,468	£3,676	£11,052	£16,937	£21,557	£56,690
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change