Flat N1 2 beds 1 bath

Stonefield Mansions, London N1

London, England · N1

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£70,045

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£84,515

↗ 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	£42,156	£42,788	£43,430	£44,516	£45,629	£218,519
Total Expenses	£26,164	£26,277	£26,383	£26,533	£26,687	£132,044
Profit Before Tax	£15,992	£16,511	£17,048	£17,983	£18,942	£86,476
Profit After Tax	£12,953	£13,374	£13,809	£14,566	£15,343	£70,045
Change In Property Value	£6	£12,400	£22,134	£29,454	£20,520	£84,515
Net Return	£12,960	£25,774	£35,943	£44,021	£35,863	£154,560
Return From Rental Income (%)	6%	7%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	17%	21%	17%	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