Flat
N17
3 beds
2 baths
Keeper's Yard, London N17
London, England · N17
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£49,533
↗ 21%After 5 Years
Change In Property Value
£72,260
↗ 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 | £44,796 | £45,468 | £46,605 | £47,770 | £49,203 | £233,841 |
| Total Expenses | £34,252 | £34,365 | £34,522 | £34,682 | £34,868 | £172,690 |
| Profit Before Tax | £10,544 | £11,103 | £12,083 | £13,087 | £14,335 | £61,151 |
| Profit After Tax | £8,541 | £8,993 | £9,787 | £10,601 | £11,611 | £49,533 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,548 | £9,000 | £23,787 | £35,591 | £44,866 | £121,793 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 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