Flat N1 2 beds 1 bath

Pentonville Road N1

London, England · N1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£48,529

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£19,539	£19,635	£19,722	£19,843	£19,966	£98,705
Profit Before Tax	£11,061	£11,424	£11,803	£12,470	£13,155	£59,913
Profit After Tax	£8,960	£9,254	£9,560	£10,101	£10,655	£48,529
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£8,964	£18,254	£25,625	£31,479	£25,549	£109,871
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change