Flat N17 1 bed 1 bath

Hamilton Close, London N17

London, England · N17

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£13,915

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 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	£17,280	£17,539	£17,978	£18,427	£18,980	£90,204
Total Expenses	£14,440	£14,512	£14,599	£14,688	£14,786	£73,025
Profit Before Tax	£2,840	£3,027	£3,379	£3,739	£4,194	£17,179
Profit After Tax	£2,300	£2,452	£2,737	£3,029	£3,397	£13,915
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£2,303	£2,455	£8,137	£12,668	£16,224	£41,787
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