Flat
N17
3 beds
1 bath
Reed Road, London N17
London, England · N17
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£26,345
↗ 19%After 5 Years
Change In Property Value
£43,356
↗ 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 | £26,880 | £27,283 | £27,965 | £28,664 | £29,524 | £140,317 |
| Total Expenses | £21,352 | £21,438 | £21,549 | £21,663 | £21,791 | £107,792 |
| Profit Before Tax | £5,529 | £5,845 | £6,416 | £7,002 | £7,733 | £32,525 |
| Profit After Tax | £4,478 | £4,735 | £5,197 | £5,671 | £6,264 | £26,345 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,482 | £4,739 | £13,597 | £20,666 | £26,217 | £69,701 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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