Flat
N17
1 bed
1 bath
The Roundway, London N17
London, England · N17
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-23,446
↘ -17%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £20,819 | £20,888 | £20,971 | £21,055 | £21,148 | £104,880 |
| Profit Before Tax | £-5,219 | £-5,054 | £-4,741 | £-4,419 | £-4,013 | £-23,446 |
| Profit After Tax | £-5,219 | £-5,054 | £-4,741 | £-4,419 | £-4,013 | £-23,446 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-5,214 | £-5,050 | £3,959 | £11,110 | £16,653 | £21,459 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change