Flat N1 0 beds 0 baths

Wharf Road, London N1

London, England · N1

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£81,444

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£96,783

↗ 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	£48,276	£49,000	£49,735	£50,979	£52,253	£250,243
Total Expenses	£29,672	£29,794	£29,909	£30,075	£30,245	£149,695
Profit Before Tax	£18,604	£19,206	£19,826	£20,904	£22,008	£100,548
Profit After Tax	£15,069	£15,557	£16,059	£16,932	£17,826	£81,444
Change In Property Value	£7	£14,200	£25,347	£33,730	£23,499	£96,783
Net Return	£15,076	£29,757	£41,407	£50,662	£41,325	£178,227
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	6%	13%	17%	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