Flat
N17
2 beds
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,728
↗ 17%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £14,901 | £14,973 | £15,062 | £15,152 | £15,252 | £75,341 |
| Profit Before Tax | £3,015 | £3,211 | £3,577 | £3,953 | £4,426 | £18,183 |
| Profit After Tax | £2,442 | £2,601 | £2,898 | £3,202 | £3,585 | £14,728 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,445 | £2,604 | £8,498 | £13,198 | £16,887 | £43,632 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change