Flat N17 2 beds 1 bath

Queen Street, London N17

London, England · N17

Initial Investment

First Year

£80,375First Year

Profit From Rental Income

After 5 Years

£13,294

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,097

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,095	£14,166	£14,251	£14,339	£14,435	£71,287
Profit Before Tax	£2,705	£2,886	£3,227	£3,576	£4,017	£16,412
Profit After Tax	£2,191	£2,338	£2,614	£2,897	£3,254	£13,294
Change In Property Value	£3	£3	£5,250	£9,371	£12,471	£27,097
Net Return	£2,194	£2,340	£7,864	£12,268	£15,725	£40,391
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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