Flat
N17
3 beds
1 bath
Mayfair Gardens, London N17
London, England · N17
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£40,068
↗ 18%After 5 Years
Change In Property Value
£68,131
↗ 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 | £40,620 | £41,229 | £42,260 | £43,317 | £44,616 | £212,042 |
| Total Expenses | £32,248 | £32,354 | £32,500 | £32,650 | £32,823 | £162,575 |
| Profit Before Tax | £8,373 | £8,875 | £9,760 | £10,667 | £11,793 | £49,467 |
| Profit After Tax | £6,782 | £7,189 | £7,905 | £8,640 | £9,553 | £40,068 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £6,788 | £7,195 | £21,106 | £32,202 | £40,908 | £108,199 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change