Flat
N17
2 beds
1 bath
Cannon Road, London N17
London, England · N17
View property listing
Initial Investment
£31,600First YearProfit From Rental Income
£-68
↗ 0%After 5 Years
Change In Property Value
£10,529
↗ 10%After 5 Years
Return On Investment
33%
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 | £6,528 | £6,626 | £6,792 | £6,961 | £7,170 | £34,077 |
| Total Expenses | £6,700 | £6,755 | £6,815 | £6,876 | £6,939 | £34,085 |
| Profit Before Tax | £-172 | £-130 | £-23 | £86 | £231 | £-8 |
| Profit After Tax | £-172 | £-130 | £-23 | £69 | £187 | £-68 |
| Change In Property Value | £1 | £1 | £2,040 | £3,641 | £4,846 | £10,529 |
| Net Return | £-171 | £-129 | £2,017 | £3,711 | £5,033 | £10,461 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change