Flat
N17
3 beds
1 bath
Park View Road, London N17
London, England · N17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£35,046
↗ 20%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £26,189 | £26,286 | £26,414 | £26,545 | £26,695 | £132,130 |
| Profit Before Tax | £7,411 | £7,818 | £8,543 | £9,285 | £10,210 | £43,267 |
| Profit After Tax | £6,003 | £6,333 | £6,920 | £7,521 | £8,270 | £35,046 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,008 | £6,338 | £17,420 | £26,264 | £33,212 | £89,241 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change