Flat
N1
1 bed
1 bath
Carnoustie Drive, London N1
London, England · N1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£37,131
↗ 32%After 5 Years
Change In Property Value
£49,073
↗ 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 | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £16,031 | £16,118 | £16,196 | £16,301 | £16,408 | £81,054 |
| Profit Before Tax | £8,449 | £8,729 | £9,024 | £9,550 | £10,089 | £45,840 |
| Profit After Tax | £6,844 | £7,071 | £7,309 | £7,735 | £8,172 | £37,131 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £6,847 | £14,271 | £20,162 | £24,838 | £20,086 | £86,204 |
| 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