Flat N1 1 bed 1 bath

Wakeham Street, London N1

London, England · N1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£45,348

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£28,896	£29,329	£29,769	£30,514	£31,276	£149,785
Total Expenses	£18,564	£18,657	£18,742	£18,859	£18,978	£93,800
Profit Before Tax	£10,332	£10,672	£11,027	£11,655	£12,299	£55,985
Profit After Tax	£8,369	£8,644	£8,932	£9,441	£9,962	£45,348
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£8,373	£17,145	£24,105	£29,631	£24,028	£103,282
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	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