Flat
N1
1 bed
1 bath
Crondall Court, St. John's Estate, Old St, Hoxton, London, London N1
London, England · N1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,713
↗ 32%After 5 Years
Change In Property Value
£44,302
↗ 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 | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £14,667 | £14,750 | £14,825 | £14,924 | £15,025 | £74,191 |
| Profit Before Tax | £7,437 | £7,685 | £7,947 | £8,418 | £8,900 | £40,386 |
| Profit After Tax | £6,024 | £6,225 | £6,437 | £6,818 | £7,209 | £32,713 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £6,027 | £12,725 | £18,040 | £22,258 | £17,965 | £77,015 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change