Flat
N17
2 beds
1 bath
Somerset Gardens, Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£15,588
↗ 17%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,564 | £18,842 | £19,314 | £19,796 | £20,390 | £96,907 |
| Total Expenses | £15,362 | £15,436 | £15,526 | £15,618 | £15,720 | £77,663 |
| Profit Before Tax | £3,202 | £3,406 | £3,787 | £4,178 | £4,670 | £19,244 |
| Profit After Tax | £2,593 | £2,759 | £3,068 | £3,384 | £3,783 | £15,588 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,596 | £2,762 | £8,868 | £13,738 | £17,560 | £45,524 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change