Flat
N17
2 beds
1 bath
Park View Road, London N17
London, England · N17
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£23,429
↗ 19%After 5 Years
Change In Property Value
£39,743
↗ 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 | £24,636 | £25,006 | £25,631 | £26,271 | £27,060 | £128,603 |
| Total Expenses | £19,738 | £19,821 | £19,927 | £20,035 | £20,156 | £99,678 |
| Profit Before Tax | £4,898 | £5,184 | £5,704 | £6,237 | £6,903 | £28,925 |
| Profit After Tax | £3,967 | £4,199 | £4,620 | £5,052 | £5,592 | £23,429 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £3,971 | £4,203 | £12,320 | £18,796 | £23,882 | £63,172 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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