Flat
N17
1 bed
1 bath
Mount Pleasant Road, London N17
London, England · N17
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£11,311
↗ 16%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £12,885 | £12,955 | £13,038 | £13,122 | £13,214 | £65,214 |
| Profit Before Tax | £2,283 | £2,440 | £2,743 | £3,053 | £3,446 | £13,965 |
| Profit After Tax | £1,849 | £1,977 | £2,222 | £2,473 | £2,791 | £11,311 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £1,851 | £1,979 | £6,922 | £10,863 | £13,956 | £35,570 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change