Flat
N17
2 beds
1 bath
The Roundway, London N17
London, England · N17
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-2,240
↘ -9%After 5 Years
Change In Property Value
£8,258
↗ 10%After 5 Years
Return On Investment
24%
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 | £5,124 | £5,201 | £5,331 | £5,464 | £5,628 | £26,748 |
| Total Expenses | £5,686 | £5,740 | £5,796 | £5,853 | £5,912 | £28,988 |
| Profit Before Tax | £-562 | £-539 | £-465 | £-389 | £-284 | £-2,240 |
| Profit After Tax | £-562 | £-539 | £-465 | £-389 | £-284 | £-2,240 |
| Change In Property Value | £1 | £1 | £1,600 | £2,856 | £3,801 | £8,258 |
| Net Return | £-562 | £-538 | £1,135 | £2,467 | £3,516 | £6,018 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change