Flat
N17
1 bed
1 bath
Tenterden Road, London N17
London, England · N17
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£11,237
↗ 16%After 5 Years
Change In Property Value
£24,517
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £12,943 | £13,012 | £13,094 | £13,177 | £13,268 | £65,494 |
| Profit Before Tax | £2,261 | £2,420 | £2,724 | £3,036 | £3,431 | £13,873 |
| Profit After Tax | £1,831 | £1,960 | £2,207 | £2,459 | £2,779 | £11,237 |
| Change In Property Value | £2 | £2 | £4,750 | £8,479 | £11,283 | £24,517 |
| Net Return | £1,834 | £1,963 | £6,957 | £10,938 | £14,062 | £35,754 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change