Flat N17 2 beds 2 baths

Waterside Way, London N17

London, England · N17

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£28,401

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£45,937

↗ 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	£28,476	£28,903	£29,626	£30,366	£31,277	£148,649
Total Expenses	£22,503	£22,592	£22,707	£22,825	£22,959	£113,585
Profit Before Tax	£5,973	£6,311	£6,919	£7,542	£8,319	£35,064
Profit After Tax	£4,838	£5,112	£5,604	£6,109	£6,738	£28,401
Change In Property Value	£4	£4	£8,900	£15,887	£21,141	£45,937
Net Return	£4,843	£5,117	£14,504	£21,995	£27,879	£74,338
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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