Flat
N17
2 beds
2 baths
Eagle Heights, Hale Village, London N17
London, England · N17
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£22,587
↗ 16%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £23,797 | £23,921 | £24,068 | £24,218 | £24,384 | £120,388 |
| Profit Before Tax | £4,607 | £4,910 | £5,483 | £6,071 | £6,814 | £27,885 |
| Profit After Tax | £3,731 | £3,977 | £4,441 | £4,918 | £5,520 | £22,587 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £3,736 | £3,981 | £13,241 | £20,626 | £26,423 | £68,007 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change