Flat N17 1 bed 1 bath

Waterside Way, London N17

London, England · N17

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£19,317

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£21,444	£21,766	£22,310	£22,868	£23,554	£111,941
Total Expenses	£17,436	£17,514	£17,611	£17,711	£17,822	£88,093
Profit Before Tax	£4,008	£4,252	£4,699	£5,157	£5,732	£23,848
Profit After Tax	£3,247	£3,444	£3,806	£4,177	£4,643	£19,317
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£3,250	£3,447	£10,506	£16,137	£20,558	£53,898
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