Flat
N17
2 beds
2 baths
Navigation Point N17
London, England · N17
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£33,658
↗ 17%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
48%
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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £31,779 | £31,931 | £32,117 | £32,308 | £32,519 | £160,654 |
| Profit Before Tax | £6,957 | £7,386 | £8,183 | £8,999 | £10,027 | £41,553 |
| Profit After Tax | £5,635 | £5,983 | £6,628 | £7,290 | £8,122 | £33,658 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,641 | £5,989 | £18,628 | £28,710 | £36,627 | £95,595 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change