Detached
N1
1 bed
1 bath
Milner Square, London N1
London, England · N1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£54,446
↗ 32%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,072 | £33,568 | £34,072 | £34,923 | £35,796 | £171,432 |
| Total Expenses | £20,699 | £20,761 | £20,822 | £20,917 | £21,015 | £104,215 |
| Profit Before Tax | £12,373 | £12,807 | £13,250 | £14,006 | £14,781 | £67,217 |
| Profit After Tax | £10,022 | £10,374 | £10,732 | £11,345 | £11,973 | £54,446 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £10,027 | £20,874 | £29,475 | £36,286 | £29,348 | £126,010 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change