Flat
N17
3 beds
2 baths
Keeper's Yard, London N17
London, England · N17
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£51,635
↗ 21%After 5 Years
Change In Property Value
£74,841
↗ 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 | £46,404 | £47,100 | £48,278 | £49,485 | £50,969 | £242,235 |
| Total Expenses | £35,405 | £35,520 | £35,681 | £35,846 | £36,037 | £178,489 |
| Profit Before Tax | £10,999 | £11,580 | £12,596 | £13,639 | £14,932 | £63,746 |
| Profit After Tax | £8,909 | £9,380 | £10,203 | £11,047 | £12,095 | £51,635 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £8,917 | £9,387 | £24,703 | £36,930 | £46,538 | £126,475 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change