Flat
N17
2 beds
1 bath
Mount Pleasant Road, London N17
London, England · N17
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£29,644
↗ 20%After 5 Years
Change In Property Value
£47,485
↗ 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 | £29,436 | £29,878 | £30,624 | £31,390 | £32,332 | £153,660 |
| Total Expenses | £23,194 | £23,284 | £23,402 | £23,522 | £23,659 | £117,062 |
| Profit Before Tax | £6,242 | £6,593 | £7,223 | £7,868 | £8,673 | £36,598 |
| Profit After Tax | £5,056 | £5,341 | £5,850 | £6,373 | £7,025 | £29,644 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,061 | £5,345 | £15,050 | £22,795 | £28,878 | £77,130 |
| 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