Flat
N17
1 bed
1 bath
Station Road, London N17
London, England · N17
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-1,010
↘ -4%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
30%
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 | £5,808 | £5,895 | £6,042 | £6,194 | £6,379 | £30,319 |
| Total Expenses | £6,152 | £6,206 | £6,264 | £6,323 | £6,384 | £31,329 |
| Profit Before Tax | £-344 | £-311 | £-221 | £-129 | £-5 | £-1,010 |
| Profit After Tax | £-344 | £-311 | £-221 | £-129 | £-5 | £-1,010 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-343 | £-310 | £1,579 | £3,084 | £4,271 | £8,280 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change