Flat
N17
1 bed
1 bath
Ashley Road, London N17
London, England · N17
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,887
↗ 20%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,396 | £30,852 | £31,623 | £32,414 | £33,386 | £158,671 |
| Total Expenses | £23,885 | £23,977 | £24,097 | £24,220 | £24,360 | £120,539 |
| Profit Before Tax | £6,511 | £6,875 | £7,526 | £8,194 | £9,027 | £38,133 |
| Profit After Tax | £5,274 | £5,569 | £6,096 | £6,637 | £7,311 | £30,887 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,278 | £5,574 | £15,597 | £23,595 | £29,878 | £79,921 |
| 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