Flat
N1
3 beds
2 baths
St. Pauls Road, London N1
London, England · N1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£73,845
↗ 34%After 5 Years
Change In Property Value
£88,604
↗ 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 | £44,196 | £44,859 | £45,532 | £46,670 | £47,837 | £229,094 |
| Total Expenses | £27,333 | £27,450 | £27,558 | £27,714 | £27,873 | £137,927 |
| Profit Before Tax | £16,863 | £17,409 | £17,974 | £18,957 | £19,964 | £91,166 |
| Profit After Tax | £13,659 | £14,102 | £14,559 | £15,355 | £16,171 | £73,845 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £13,665 | £27,102 | £37,764 | £46,234 | £37,684 | £162,449 |
| Return From Rental Income (%) | 6% | 7% | 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