Flat N17 1 bed 1 bath

Crane Heights, London N17

London, England · N17

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£18,376

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

51%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,185	£17,267	£17,367	£17,470	£17,584	£86,874
Profit Before Tax	£3,803	£4,036	£4,468	£4,911	£5,469	£22,686
Profit After Tax	£3,080	£3,269	£3,619	£3,978	£4,430	£18,376
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,084	£3,272	£10,119	£15,581	£19,870	£51,925
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change