Flat
N17
2 beds
1 bath
Steele Road, London N17
London, England · N17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,616
↗ 19%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,278 | £19,360 | £19,464 | £19,570 | £19,690 | £97,362 |
| Profit Before Tax | £4,722 | £5,000 | £5,505 | £6,023 | £6,671 | £27,921 |
| Profit After Tax | £3,825 | £4,050 | £4,459 | £4,879 | £5,404 | £22,616 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,828 | £4,054 | £11,959 | £18,266 | £23,219 | £61,327 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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