Flat
N17
2 beds
1 bath
London N17
London, England · N17
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£25,915
↗ 19%After 5 Years
Change In Property Value
£42,840
↗ 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 | £26,556 | £26,954 | £27,628 | £28,319 | £29,168 | £138,626 |
| Total Expenses | £21,121 | £21,207 | £21,317 | £21,430 | £21,557 | £106,631 |
| Profit Before Tax | £5,435 | £5,748 | £6,311 | £6,889 | £7,611 | £31,994 |
| Profit After Tax | £4,403 | £4,656 | £5,112 | £5,580 | £6,165 | £25,915 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £4,407 | £4,660 | £13,412 | £20,396 | £25,881 | £68,755 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change