Flat N17 2 beds 1 bath

Hampden Lane, London N17

London, England · N17

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£18,887

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£17,205	£17,282	£17,379	£17,478	£17,588	£86,932
Profit Before Tax	£3,915	£4,154	£4,594	£5,044	£5,610	£23,317
Profit After Tax	£3,171	£3,365	£3,721	£4,086	£4,544	£18,887
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,175	£3,368	£10,321	£15,867	£20,221	£52,952
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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