Flat
N17
2 beds
1 bath
Park Lane, London N17
London, England · N17
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£17,644
↗ 18%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £16,514 | £16,590 | £16,684 | £16,780 | £16,887 | £83,455 |
| Profit Before Tax | £3,646 | £3,873 | £4,290 | £4,718 | £5,256 | £21,783 |
| Profit After Tax | £2,954 | £3,137 | £3,475 | £3,822 | £4,257 | £17,644 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £2,957 | £3,140 | £9,775 | £15,067 | £19,222 | £50,161 |
| Return From Rental Income (%) | 3% | 3% | 4% | 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