Flat
N1
2 beds
2 baths
St Williams Court, Gifford Street, London N1
London, England · N1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£79,544
↗ 34%After 5 Years
Change In Property Value
£94,738
↗ 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 | £47,256 | £47,965 | £48,684 | £49,901 | £51,149 | £244,956 |
| Total Expenses | £29,087 | £29,208 | £29,321 | £29,485 | £29,652 | £146,753 |
| Profit Before Tax | £18,169 | £18,757 | £19,363 | £20,417 | £21,497 | £98,203 |
| Profit After Tax | £14,717 | £15,193 | £15,684 | £16,538 | £17,413 | £79,544 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £14,724 | £29,093 | £40,496 | £49,555 | £40,415 | £174,282 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 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