Flat N17 1 bed 1 bath

Hamilton Close, London N17

London, England · N17

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£15,130

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

53%

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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£13,644	£13,707	£13,785	£13,865	£13,954	£68,957
Profit Before Tax	£3,144	£3,332	£3,680	£4,037	£4,485	£18,679
Profit After Tax	£2,546	£2,699	£2,981	£3,270	£3,633	£15,130
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,549	£2,702	£8,181	£12,552	£15,985	£41,969
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

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