Detached
N1
1 bed
1 bath
Upper Street, London N1
London, England · N1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£51,763
↗ 32%After 5 Years
Change In Property Value
£68,157
↗ 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 | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £19,738 | £19,797 | £19,855 | £19,947 | £20,041 | £99,378 |
| Profit Before Tax | £11,763 | £12,175 | £12,597 | £13,316 | £14,054 | £63,905 |
| Profit After Tax | £9,528 | £9,862 | £10,203 | £10,786 | £11,384 | £51,763 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £9,533 | £19,862 | £28,053 | £34,540 | £27,932 | £119,920 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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