Flat
N1
1 bed
1 bath
Fanshaw Street, London N1
London, England · N1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£30,150
↗ 32%After 5 Years
Change In Property Value
£41,576
↗ 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 | £20,736 | £21,047 | £21,363 | £21,897 | £22,444 | £107,487 |
| Total Expenses | £13,887 | £13,968 | £14,041 | £14,136 | £14,233 | £70,265 |
| Profit Before Tax | £6,849 | £7,079 | £7,322 | £7,761 | £8,211 | £37,222 |
| Profit After Tax | £5,548 | £5,734 | £5,931 | £6,286 | £6,651 | £30,150 |
| Change In Property Value | £3 | £6,100 | £10,889 | £14,490 | £10,094 | £41,576 |
| Net Return | £5,551 | £11,834 | £16,820 | £20,776 | £16,745 | £71,726 |
| 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