Flat N17 1 bed 1 bath

Mill Mead Road, London N17

London, England · N17

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£12,242

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£13,518	£13,588	£13,672	£13,757	£13,851	£68,387
Profit Before Tax	£2,478	£2,648	£2,970	£3,301	£3,718	£15,114
Profit After Tax	£2,007	£2,145	£2,406	£2,673	£3,012	£12,242
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,009	£2,147	£7,406	£11,599	£14,889	£38,050
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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