Flat N17 2 beds 1 bath

Northumberland Park, London N17

London, England · N17

Initial Investment

First Year

£117,125First Year

Profit From Rental Income

After 5 Years

£19,078

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,936

↗ 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	£23,724	£24,080	£24,682	£25,299	£26,058	£123,842
Total Expenses	£19,826	£19,928	£20,050	£20,174	£20,311	£100,289
Profit Before Tax	£3,898	£4,152	£4,632	£5,125	£5,746	£23,554
Profit After Tax	£3,157	£3,363	£3,752	£4,151	£4,655	£19,078
Change In Property Value	£4	£4	£7,350	£13,120	£17,459	£37,936
Net Return	£3,161	£3,367	£11,102	£17,271	£22,114	£57,015
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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