Flat
N17
2 beds
2 baths
Hale Works Apartments, Daneland Walk N17
London, England · N17
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£39,205
↗ 21%After 5 Years
Change In Property Value
£59,356
↗ 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 | £36,804 | £37,356 | £38,290 | £39,247 | £40,425 | £192,122 |
| Total Expenses | £28,494 | £28,595 | £28,731 | £28,871 | £29,031 | £143,721 |
| Profit Before Tax | £8,310 | £8,761 | £9,559 | £10,377 | £11,394 | £48,401 |
| Profit After Tax | £6,731 | £7,097 | £7,743 | £8,405 | £9,229 | £39,205 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,737 | £7,102 | £19,243 | £28,933 | £36,546 | £98,561 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change