Flat N1 2 beds 2 baths

Randell's Road, Islington N1

London, England · N1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£86,525

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£51,000	£51,765	£52,541	£53,855	£55,201	£264,363
Total Expenses	£31,231	£31,358	£31,476	£31,650	£31,827	£157,542
Profit Before Tax	£19,769	£20,407	£21,065	£22,205	£23,375	£106,821
Profit After Tax	£16,013	£16,530	£17,063	£17,986	£18,933	£86,525
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£16,020	£31,530	£43,838	£53,617	£43,756	£188,761
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