Flat
N17
4 beds
2 baths
Yarmouth Crescent, Ferry Lane Estate, London N17
London, England · N17
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£35,476
↗ 20%After 5 Years
Change In Property Value
£54,711
↗ 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 | £33,924 | £34,433 | £35,294 | £36,176 | £37,261 | £177,088 |
| Total Expenses | £26,420 | £26,517 | £26,646 | £26,778 | £26,929 | £133,291 |
| Profit Before Tax | £7,504 | £7,916 | £8,648 | £9,398 | £10,332 | £43,797 |
| Profit After Tax | £6,078 | £6,412 | £7,005 | £7,612 | £8,369 | £35,476 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £6,083 | £6,417 | £17,605 | £26,534 | £33,548 | £90,187 |
| 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