Flat
N17
1 bed
1 bath
Argyle Road, London N17
London, England · N17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£16,401
↗ 18%After 5 Years
Change In Property Value
£30,969
↗ 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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £15,823 | £15,897 | £15,989 | £16,083 | £16,187 | £79,978 |
| Profit Before Tax | £3,378 | £3,591 | £3,986 | £4,392 | £4,902 | £20,248 |
| Profit After Tax | £2,736 | £2,908 | £3,229 | £3,557 | £3,971 | £16,401 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,739 | £2,911 | £9,229 | £14,268 | £18,223 | £47,370 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change