Flat
N17
2 beds
2 baths
Crane Heights, Waterside Way N17
London, England · N17
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,831
↗ 20%After 5 Years
Change In Property Value
£46,453
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £22,734 | £22,823 | £22,939 | £23,058 | £23,193 | £114,746 |
| Profit Before Tax | £6,066 | £6,409 | £7,024 | £7,654 | £8,441 | £35,594 |
| Profit After Tax | £4,914 | £5,191 | £5,689 | £6,200 | £6,837 | £28,831 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,918 | £5,196 | £14,689 | £22,265 | £28,215 | £75,284 |
| 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