Flat
N1
3 beds
1 bath
Redington House, Islington, Rodney Street N1
London, England · N1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£54,847
↗ 34%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,996 | £34,506 | £35,024 | £35,899 | £36,797 | £176,221 |
| Total Expenses | £21,487 | £21,588 | £21,681 | £21,810 | £21,943 | £108,509 |
| Profit Before Tax | £12,509 | £12,918 | £13,343 | £14,089 | £14,854 | £67,712 |
| Profit After Tax | £10,132 | £10,463 | £10,808 | £11,412 | £12,032 | £54,847 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £10,137 | £20,464 | £28,658 | £35,165 | £28,580 | £123,004 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change