Flat N17 1 bed 1 bath

Keeper's Yard, London N17

London, England · N17

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£24,138

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,969

↗ 10%After 5 Years

Return On Investment

48%

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	£29,376	£29,817	£30,562	£31,326	£32,266	£153,347
Total Expenses	£24,428	£24,551	£24,699	£24,851	£25,018	£123,547
Profit Before Tax	£4,948	£5,266	£5,863	£6,475	£7,248	£29,799
Profit After Tax	£4,008	£4,265	£4,749	£5,245	£5,870	£24,138
Change In Property Value	£5	£5	£9,100	£16,244	£21,616	£46,969
Net Return	£4,013	£4,270	£13,849	£21,489	£27,486	£71,107
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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