Flat N17 1 bed 1 bath

Lebus Street, London N17

London, England · N17

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,401

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,823	£15,897	£15,989	£16,083	£16,187	£79,978
Profit Before Tax	£3,378	£3,591	£3,986	£4,392	£4,902	£20,248
Profit After Tax	£2,736	£2,908	£3,229	£3,557	£3,971	£16,401
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,739	£2,911	£9,229	£14,268	£18,223	£47,370
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
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