Flat
N17
2 beds
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£16,831
↗ 18%After 5 Years
Change In Property Value
£31,485
↗ 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 | £19,524 | £19,817 | £20,312 | £20,820 | £21,445 | £101,918 |
| Total Expenses | £16,053 | £16,129 | £16,221 | £16,316 | £16,421 | £81,139 |
| Profit Before Tax | £3,471 | £3,688 | £4,091 | £4,504 | £5,024 | £20,778 |
| Profit After Tax | £2,811 | £2,988 | £3,314 | £3,649 | £4,069 | £16,831 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £2,814 | £2,991 | £9,414 | £14,537 | £18,559 | £48,315 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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