Flat N1 2 beds 1 bath

John Spencer Square, London N1

London, England · N1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£92,843

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£54,396	£55,212	£56,040	£57,441	£58,877	£281,966
Total Expenses	£33,180	£33,311	£33,435	£33,617	£33,803	£167,346
Profit Before Tax	£21,216	£21,901	£22,605	£23,824	£25,074	£114,620
Profit After Tax	£17,185	£17,740	£18,310	£19,298	£20,310	£92,843
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£17,193	£33,740	£46,870	£57,303	£46,787	£201,894
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	13%	17%	21%	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