Flat
N1
2 beds
2 baths
Bentley Road, London N1
London, England · N1
View property listing
Initial Investment
£426,250First YearProfit From Rental Income
£144,800
↗ 34%After 5 Years
Change In Property Value
£164,940
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £82,284 | £83,518 | £84,771 | £86,890 | £89,063 | £426,526 |
| Total Expenses | £49,160 | £49,334 | £49,500 | £49,754 | £50,013 | £247,761 |
| Profit Before Tax | £33,124 | £34,185 | £35,271 | £37,137 | £39,049 | £178,765 |
| Profit After Tax | £26,830 | £27,690 | £28,570 | £30,081 | £31,630 | £144,800 |
| Change In Property Value | £12 | £24,200 | £43,197 | £57,483 | £40,047 | £164,940 |
| Net Return | £26,842 | £51,890 | £71,767 | £87,564 | £71,677 | £309,740 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change