Flat
N17
1 bed
1 bath
Station Road, London N17
London, England · N17
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-1,236
↘ -4%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
29%
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 | £5,760 | £5,846 | £5,993 | £6,142 | £6,327 | £30,068 |
| Total Expenses | £6,147 | £6,201 | £6,259 | £6,318 | £6,379 | £31,304 |
| Profit Before Tax | £-387 | £-355 | £-266 | £-175 | £-52 | £-1,236 |
| Profit After Tax | £-387 | £-355 | £-266 | £-175 | £-52 | £-1,236 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-386 | £-354 | £1,534 | £3,038 | £4,223 | £8,055 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change