Flat N1 0 beds 0 baths

Wharf Road, London N1

London, England · N1

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£47,248

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£59,978

↗ 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	£29,916	£30,365	£30,820	£31,591	£32,380	£155,072
Total Expenses	£19,149	£19,243	£19,330	£19,449	£19,571	£96,742
Profit Before Tax	£10,767	£11,121	£11,490	£12,142	£12,810	£58,331
Profit After Tax	£8,722	£9,008	£9,307	£9,835	£10,376	£47,248
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£8,726	£17,808	£25,015	£30,738	£24,939	£107,226
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	12%	18%	22%	18%	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