Flat
N1
2 beds
1 bath
40 Melville Place, London N1
London, England · N1
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£84,625
↗ 34%After 5 Years
Change In Property Value
£100,191
↗ 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 | £49,980 | £50,730 | £51,491 | £52,778 | £54,097 | £259,076 |
| Total Expenses | £30,647 | £30,772 | £30,889 | £31,059 | £31,234 | £154,600 |
| Profit Before Tax | £19,333 | £19,958 | £20,602 | £21,719 | £22,864 | £104,476 |
| Profit After Tax | £15,660 | £16,166 | £16,688 | £17,592 | £18,519 | £84,625 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £15,667 | £30,866 | £42,927 | £52,510 | £42,845 | £184,816 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 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