Flat
N17
2 beds
2 baths
Crane Heights, Waterside Way, London N17
London, England · N17
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£23,606
↗ 17%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £22,571 | £22,681 | £22,814 | £22,950 | £23,101 | £114,118 |
| Profit Before Tax | £4,873 | £5,175 | £5,738 | £6,315 | £7,042 | £29,144 |
| Profit After Tax | £3,947 | £4,192 | £4,648 | £5,116 | £5,704 | £23,606 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,951 | £4,196 | £13,148 | £20,288 | £25,895 | £67,479 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change