Flat
N17
3 beds
1 bath
Gloucester Road, London N17
London, England · N17
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,130
↗ 13%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £11,215 | £11,281 | £11,356 | £11,433 | £11,517 | £56,802 |
| Profit Before Tax | £1,589 | £1,715 | £1,965 | £2,221 | £2,547 | £10,036 |
| Profit After Tax | £1,287 | £1,390 | £1,592 | £1,799 | £2,063 | £8,130 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,289 | £1,392 | £5,592 | £8,939 | £11,564 | £28,775 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change