Flat N17 1 bed 1 bath

Hampden Lane, London N17

London, England · N17

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£14,345

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,604	£17,868	£18,315	£18,773	£19,336	£91,895
Total Expenses	£14,671	£14,743	£14,831	£14,921	£15,020	£74,186
Profit Before Tax	£2,933	£3,125	£3,484	£3,852	£4,316	£17,709
Profit After Tax	£2,376	£2,531	£2,822	£3,120	£3,496	£14,345
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,378	£2,534	£8,322	£12,938	£16,561	£42,732
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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