Flat
N1
3 beds
1 bath
Nile Works, Nile Street N1
London, England · N1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£168,834
↗ 34%After 5 Years
Change In Property Value
£190,840
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £95,196 | £96,624 | £98,073 | £100,525 | £103,038 | £493,457 |
| Total Expenses | £56,565 | £56,757 | £56,943 | £57,230 | £57,524 | £285,020 |
| Profit Before Tax | £38,631 | £39,867 | £41,130 | £43,295 | £45,514 | £208,437 |
| Profit After Tax | £31,291 | £32,292 | £33,315 | £35,069 | £36,866 | £168,834 |
| Change In Property Value | £14 | £28,000 | £49,980 | £66,510 | £46,335 | £190,840 |
| Net Return | £31,305 | £60,292 | £83,296 | £101,579 | £83,201 | £359,673 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 12% | 17% | 20% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change