Flat N17 2 beds 1 bath

Northumberland Park, London N17

London, England · N17

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£18,457

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£16,974	£17,051	£17,147	£17,245	£17,354	£85,771
Profit Before Tax	£3,822	£4,057	£4,489	£4,932	£5,488	£22,787
Profit After Tax	£3,096	£3,286	£3,636	£3,995	£4,445	£18,457
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,099	£3,289	£10,136	£15,597	£19,885	£52,007
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