Flat
N17
2 beds
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£-127,750
↘ -134%After 5 Years
Change In Property Value
£31,485
↗ 10%After 5 Years
Return On Investment
-101%
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 | £19,692 | £19,987 | £20,487 | £20,999 | £21,629 | £102,795 |
| Total Expenses | £44,666 | £45,399 | £46,107 | £46,829 | £47,544 | £230,545 |
| Profit Before Tax | £-24,974 | £-25,412 | £-25,620 | £-25,830 | £-25,915 | £-127,750 |
| Profit After Tax | £-24,974 | £-25,412 | £-25,620 | £-25,830 | £-25,915 | £-127,750 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £-24,971 | £-25,409 | £-19,519 | £-14,941 | £-11,425 | £-96,266 |
| Return From Rental Income (%) | -26% | -27% | -27% | -27% | -27% | -134% |
| Total Net Return (%) | -26% | -27% | -20% | -16% | -12% | -101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change