Flat
N17
1 bed
1 bath
Somerset Gardens N17
London, England · N17
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,345
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,604 | £17,868 | £18,315 | £18,773 | £19,336 | £91,895 |
| Total Expenses | £14,671 | £14,743 | £14,831 | £14,921 | £15,020 | £74,186 |
| Profit Before Tax | £2,933 | £3,125 | £3,484 | £3,852 | £4,316 | £17,709 |
| Profit After Tax | £2,376 | £2,531 | £2,822 | £3,120 | £3,496 | £14,345 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,378 | £2,534 | £8,322 | £12,938 | £16,561 | £42,732 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change