Flat
N17
1 bed
1 bath
Keeper's Yard, London N17
London, England · N17
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£29,261
↗ 20%After 5 Years
Change In Property Value
£46,969
↗ 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 | £29,124 | £29,561 | £30,300 | £31,057 | £31,989 | £152,031 |
| Total Expenses | £22,965 | £23,054 | £23,171 | £23,291 | £23,427 | £115,907 |
| Profit Before Tax | £6,159 | £6,507 | £7,129 | £7,767 | £8,563 | £36,124 |
| Profit After Tax | £4,989 | £5,270 | £5,774 | £6,291 | £6,936 | £29,261 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £4,994 | £5,275 | £14,875 | £22,535 | £28,552 | £76,230 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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