Flat N17 2 beds 1 bath

Spigurnell Road, London N17

London, England · N17

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£24,672

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,596	£25,980	£26,629	£27,295	£28,114	£133,615
Total Expenses	£20,430	£20,514	£20,622	£20,732	£20,857	£103,155
Profit Before Tax	£5,166	£5,466	£6,008	£6,563	£7,257	£30,460
Profit After Tax	£4,185	£4,427	£4,866	£5,316	£5,878	£24,672
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,189	£4,431	£12,866	£19,596	£24,881	£65,964
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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