Flat N17 1 bed 1 bath

Station Road, London N17

London, England · N17

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£21,373

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,040	£23,386	£23,970	£24,569	£25,307	£120,272
Total Expenses	£18,587	£18,668	£18,769	£18,873	£18,989	£93,885
Profit Before Tax	£4,453	£4,718	£5,201	£5,697	£6,317	£26,386
Profit After Tax	£3,607	£3,822	£4,213	£4,614	£5,117	£21,373
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,611	£3,825	£11,413	£17,467	£22,220	£58,535
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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