Flat
N17
1 bed
1 bath
Hale Works Apartments N17
London, England · N17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£22,613
↗ 18%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,144 | £21,245 | £21,368 | £21,495 | £21,635 | £106,887 |
| Profit Before Tax | £4,680 | £4,966 | £5,498 | £6,044 | £6,730 | £27,918 |
| Profit After Tax | £3,790 | £4,023 | £4,454 | £4,895 | £5,451 | £22,613 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,794 | £4,027 | £12,454 | £19,176 | £24,454 | £63,905 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change