Flat
N1
3 beds
1 bath
Stamford Road, De Beauvoir N1
London, England · N1
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£92,224
↗ 35%After 5 Years
Change In Property Value
£108,370
↗ 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 | £54,060 | £54,871 | £55,694 | £57,086 | £58,513 | £280,225 |
| Total Expenses | £32,985 | £33,116 | £33,240 | £33,421 | £33,606 | £166,367 |
| Profit Before Tax | £21,075 | £21,755 | £22,454 | £23,666 | £24,908 | £113,857 |
| Profit After Tax | £17,071 | £17,621 | £18,188 | £19,169 | £20,175 | £92,224 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £17,079 | £33,521 | £46,570 | £56,937 | £46,487 | £200,594 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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