Flat
N17
1 bed
1 bath
Station Road, London N17
London, England · N17
View property listing
Initial Investment
£29,125First YearProfit From Rental Income
£-257,469
↘ -884%After 5 Years
Change In Property Value
£9,678
↗ 10%After 5 Years
Return On Investment
-851%
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 | £6,048 | £6,139 | £6,292 | £6,449 | £6,643 | £31,571 |
| Total Expenses | £55,512 | £56,699 | £57,814 | £58,952 | £60,063 | £289,040 |
| Profit Before Tax | £-49,464 | £-50,560 | £-51,522 | £-52,503 | £-53,420 | £-257,469 |
| Profit After Tax | £-49,464 | £-50,560 | £-51,522 | £-52,503 | £-53,420 | £-257,469 |
| Change In Property Value | £1 | £1 | £1,875 | £3,347 | £4,454 | £9,678 |
| Net Return | £-49,463 | £-50,559 | £-49,647 | £-49,156 | £-48,967 | £-247,791 |
| Return From Rental Income (%) | -170% | -174% | -177% | -180% | -183% | -884% |
| Total Net Return (%) | -170% | -174% | -170% | -169% | -168% | -851% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change