Flat
N1
2 beds
1 bath
Flat, Strang House, Britannia Row, London N1
London, England · N1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£54,229
↗ 34%After 5 Years
Change In Property Value
£67,475
↗ 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 | £33,660 | £34,165 | £34,677 | £35,544 | £36,433 | £174,480 |
| Total Expenses | £21,293 | £21,393 | £21,485 | £21,614 | £21,745 | £107,530 |
| Profit Before Tax | £12,367 | £12,772 | £13,192 | £13,930 | £14,688 | £66,949 |
| Profit After Tax | £10,018 | £10,345 | £10,686 | £11,284 | £11,897 | £54,229 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £10,023 | £20,245 | £28,357 | £34,800 | £28,280 | £121,704 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change