Flat
N17
1 bed
1 bath
20 Apple Tree Road, London N17
London, England · N17
View property listing
Initial Investment
£92,800First YearProfit From Rental Income
£16,220
↗ 17%After 5 Years
Change In Property Value
£30,762
↗ 10%After 5 Years
Return On Investment
51%
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 | £19,068 | £19,354 | £19,838 | £20,334 | £20,944 | £99,538 |
| Total Expenses | £15,730 | £15,805 | £15,896 | £15,989 | £16,093 | £79,513 |
| Profit Before Tax | £3,338 | £3,549 | £3,942 | £4,344 | £4,851 | £20,025 |
| Profit After Tax | £2,704 | £2,875 | £3,193 | £3,519 | £3,929 | £16,220 |
| Change In Property Value | £3 | £3 | £5,960 | £10,639 | £14,157 | £30,762 |
| Net Return | £2,707 | £2,878 | £9,153 | £14,158 | £18,086 | £46,982 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change