Flat
N1
0 beds
0 baths
Wharf Road, London N1
London, England · N1
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£37,749
↗ 32%After 5 Years
Change In Property Value
£49,755
↗ 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 | £24,816 | £25,188 | £25,566 | £26,205 | £26,860 | £128,636 |
| Total Expenses | £16,225 | £16,313 | £16,391 | £16,497 | £16,605 | £82,032 |
| Profit Before Tax | £8,591 | £8,876 | £9,175 | £9,708 | £10,255 | £46,604 |
| Profit After Tax | £6,958 | £7,189 | £7,431 | £7,863 | £8,307 | £37,749 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £6,962 | £14,489 | £20,462 | £25,204 | £20,387 | £87,504 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change