Flat
N17
1 bed
1 bath
Ashley Road, London N17
London, England · N17
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£26,775
↗ 20%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £21,582 | £21,669 | £21,781 | £21,896 | £22,025 | £108,954 |
| Profit Before Tax | £5,622 | £5,943 | £6,521 | £7,114 | £7,855 | £33,055 |
| Profit After Tax | £4,554 | £4,814 | £5,282 | £5,763 | £6,362 | £26,775 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,558 | £4,818 | £13,782 | £20,935 | £26,553 | £70,647 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change