Flat N17 1 bed 1 bath

Waterside Way, London N17

London, England · N17

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,668

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

49%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,766	£18,860	£18,974	£19,090	£19,218	£94,907
Profit Before Tax	£3,830	£4,075	£4,535	£5,006	£5,601	£23,047
Profit After Tax	£3,102	£3,301	£3,673	£4,055	£4,537	£18,668
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,106	£3,304	£10,673	£16,550	£21,164	£54,798
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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