Flat
N17
1 bed
1 bath
Willoughby Lane, London N17
London, England · N17
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,214
↗ 10%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £9,602 | £9,664 | £9,734 | £9,805 | £9,882 | £48,688 |
| Profit Before Tax | £958 | £1,054 | £1,252 | £1,456 | £1,717 | £6,437 |
| Profit After Tax | £776 | £854 | £1,014 | £1,179 | £1,391 | £5,214 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £777 | £856 | £4,315 | £7,070 | £9,230 | £22,247 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change