Flat
N17
1 bed
1 bath
Ashley Road, London N17
London, England · N17
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£28,018
↗ 20%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,164 | £28,586 | £29,301 | £30,034 | £30,935 | £147,020 |
| Total Expenses | £22,273 | £22,362 | £22,476 | £22,593 | £22,726 | £112,430 |
| Profit Before Tax | £5,891 | £6,225 | £6,825 | £7,440 | £8,209 | £34,590 |
| Profit After Tax | £4,771 | £5,042 | £5,528 | £6,027 | £6,649 | £28,018 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,776 | £5,046 | £14,328 | £21,735 | £27,552 | £73,438 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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