Flat
N17
2 beds
2 baths
Navigation Point N17
London, England · N17
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£41,261
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,400 | £38,976 | £39,950 | £40,949 | £42,178 | £200,453 |
| Total Expenses | £29,645 | £29,749 | £29,889 | £30,033 | £30,198 | £149,514 |
| Profit Before Tax | £8,755 | £9,227 | £10,061 | £10,916 | £11,979 | £50,940 |
| Profit After Tax | £7,092 | £7,474 | £8,150 | £8,842 | £9,703 | £41,261 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,098 | £7,480 | £20,150 | £30,263 | £38,208 | £103,198 |
| 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