Flat N17 3 beds 1 bath

Lordship Lane, London N17

London, England · N17

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£31,317

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,720	£31,181	£31,960	£32,759	£33,742	£160,363
Total Expenses	£24,116	£24,208	£24,329	£24,453	£24,594	£121,700
Profit Before Tax	£6,604	£6,973	£7,631	£8,307	£9,148	£38,663
Profit After Tax	£5,349	£5,648	£6,181	£6,728	£7,410	£31,317
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£5,354	£5,653	£15,782	£23,865	£30,214	£80,867
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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