Flat
N1
2 beds
2 baths
Provost Street, Hoxton N1
London, England · N1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£143,518
↗ 34%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £81,600 | £82,824 | £84,066 | £86,168 | £88,322 | £422,981 |
| Total Expenses | £48,770 | £48,942 | £49,108 | £49,360 | £49,618 | £245,797 |
| Profit Before Tax | £32,830 | £33,882 | £34,959 | £36,808 | £38,705 | £177,183 |
| Profit After Tax | £26,592 | £27,444 | £28,317 | £29,815 | £31,351 | £143,518 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £26,604 | £51,444 | £71,157 | £86,823 | £71,066 | £307,095 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change