Flat
N1
3 beds
1 bath
Twyford Street, London N1
London, England · N1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£58,646
↗ 34%After 5 Years
Change In Property Value
£72,246
↗ 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 | £36,036 | £36,577 | £37,125 | £38,053 | £39,005 | £186,796 |
| Total Expenses | £22,656 | £22,760 | £22,856 | £22,991 | £23,129 | £114,393 |
| Profit Before Tax | £13,380 | £13,816 | £14,269 | £15,062 | £15,876 | £72,403 |
| Profit After Tax | £10,838 | £11,191 | £11,558 | £12,201 | £12,860 | £58,646 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £10,843 | £21,791 | £30,479 | £37,379 | £30,401 | £130,893 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 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