Flat N1 1 bed 1 bath

Joiners Yard, London N1

London, England · N1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£61,210

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£37,404	£37,965	£38,535	£39,498	£40,485	£193,887
Total Expenses	£23,437	£23,543	£23,641	£23,779	£23,920	£118,319
Profit Before Tax	£13,967	£14,422	£14,894	£15,719	£16,565	£75,568
Profit After Tax	£11,314	£11,682	£12,064	£12,732	£13,418	£61,210
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£11,319	£22,682	£31,699	£38,861	£31,621	£136,182
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	18%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change