Flat
N17
1 bed
1 bath
Navigation Point N17
London, England · N17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,734
↗ 17%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,352 | £21,458 | £21,586 | £21,716 | £21,861 | £107,973 |
| Profit Before Tax | £4,472 | £4,754 | £5,281 | £5,822 | £6,504 | £26,832 |
| Profit After Tax | £3,622 | £3,850 | £4,278 | £4,716 | £5,268 | £21,734 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,626 | £3,854 | £12,278 | £18,996 | £24,271 | £63,025 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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