Flat
N17
6 beds
6 baths
Handsworth Road, London N17
London, England · N17
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£57,736
↗ 22%After 5 Years
Change In Property Value
£82,480
↗ 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 | £51,132 | £51,899 | £53,196 | £54,526 | £56,162 | £266,916 |
| Total Expenses | £38,814 | £38,936 | £39,109 | £39,286 | £39,492 | £195,636 |
| Profit Before Tax | £12,318 | £12,963 | £14,088 | £15,241 | £16,670 | £71,279 |
| Profit After Tax | £9,978 | £10,500 | £11,411 | £12,345 | £13,503 | £57,736 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £9,986 | £10,508 | £27,391 | £40,870 | £51,461 | £140,216 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change