Flat N1 1 bed 1 bath

Rotherfield Street, London N1

London, England · N1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£35,849

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 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	£23,796	£24,153	£24,515	£25,128	£25,756	£123,349
Total Expenses	£15,641	£15,727	£15,804	£15,907	£16,012	£79,090
Profit Before Tax	£8,155	£8,426	£8,711	£9,221	£9,744	£44,258
Profit After Tax	£6,606	£6,825	£7,056	£7,469	£7,893	£35,849
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£6,609	£13,825	£19,551	£24,097	£19,476	£83,559
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	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