Flat N17 1 bed 1 bath

The Roundway, London N17

London, England · N17

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£27,588

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 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	£27,840	£28,258	£28,964	£29,688	£30,579	£145,329
Total Expenses	£22,043	£22,130	£22,244	£22,360	£22,492	£111,269
Profit Before Tax	£5,797	£6,127	£6,720	£7,328	£8,087	£34,059
Profit After Tax	£4,696	£4,963	£5,443	£5,936	£6,550	£27,588
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£4,700	£4,967	£14,143	£21,465	£27,216	£72,492
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change