Flat
N17
2 beds
1 bath
Northumberland Park, London N17
London, England · N17
View property listing
Initial Investment
£110,997First YearProfit From Rental Income
£18,318
↗ 17%After 5 Years
Change In Property Value
£36,129
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,849 | £18,945 | £19,060 | £19,178 | £19,308 | £95,340 |
| Profit Before Tax | £3,747 | £3,990 | £4,448 | £4,918 | £5,511 | £22,614 |
| Profit After Tax | £3,035 | £3,232 | £3,603 | £3,983 | £4,464 | £18,318 |
| Change In Property Value | £3 | £3 | £7,000 | £12,495 | £16,627 | £36,129 |
| Net Return | £3,039 | £3,236 | £10,603 | £16,479 | £21,091 | £54,447 |
| 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