Flat N1 2 beds 2 baths

Pitfield Street, London N1

London, England · N1

Initial Investment

First Year

£291,250First Year

Profit From Rental Income

After 5 Years

£101,105

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£117,912

↗ 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	£58,824	£59,706	£60,602	£62,117	£63,670	£304,919
Total Expenses	£35,714	£35,852	£35,983	£36,176	£36,374	£180,098
Profit Before Tax	£23,110	£23,854	£24,619	£25,941	£27,296	£124,821
Profit After Tax	£18,719	£19,322	£19,942	£21,012	£22,110	£101,105
Change In Property Value	£9	£17,300	£30,881	£41,094	£28,628	£117,912
Net Return	£18,728	£36,622	£50,823	£62,106	£50,738	£219,017
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
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