Flat
N1
1 bed
1 bath
Wharf Road, London N1
London, England · N1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£67,527
↗ 34%After 5 Years
Change In Property Value
£81,788
↗ 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 | £40,800 | £41,412 | £42,033 | £43,084 | £44,161 | £211,490 |
| Total Expenses | £25,385 | £25,496 | £25,599 | £25,746 | £25,897 | £128,123 |
| Profit Before Tax | £15,415 | £15,916 | £16,434 | £17,338 | £18,265 | £83,367 |
| Profit After Tax | £12,486 | £12,892 | £13,311 | £14,044 | £14,794 | £67,527 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £12,492 | £24,892 | £34,732 | £42,548 | £34,652 | £149,316 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 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