Flat
N17
4 beds
2 baths
London N17
London, England · N17
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£47,495
↗ 21%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
52%
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 | £43,416 | £44,067 | £45,169 | £46,298 | £47,687 | £226,637 |
| Total Expenses | £33,321 | £33,432 | £33,585 | £33,742 | £33,923 | £168,002 |
| Profit Before Tax | £10,095 | £10,636 | £11,584 | £12,556 | £13,764 | £58,635 |
| Profit After Tax | £8,177 | £8,615 | £9,383 | £10,171 | £11,149 | £47,495 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £8,184 | £8,622 | £22,983 | £34,447 | £43,454 | £117,690 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change