Flat N1 1 bed 1 bath

St. Pauls Road, London N1

London, England · N1

Initial Investment

First Year

£152,300First Year

Profit From Rental Income

After 5 Years

£50,809

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£63,795

↗ 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	£31,824	£32,301	£32,786	£33,606	£34,446	£164,962
Total Expenses	£20,240	£20,338	£20,427	£20,551	£20,678	£102,235
Profit Before Tax	£11,584	£11,963	£12,358	£13,054	£13,768	£62,727
Profit After Tax	£9,383	£9,690	£10,010	£10,574	£11,152	£50,809
Change In Property Value	£5	£9,360	£16,708	£22,233	£15,489	£63,795
Net Return	£9,387	£19,050	£26,718	£32,807	£26,641	£114,604
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