Flat
N1
1 bed
1 bath
The Croft N1
London, England · N1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£41,548
↗ 33%After 5 Years
Change In Property Value
£53,844
↗ 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 | £26,856 | £27,259 | £27,668 | £28,359 | £29,068 | £139,210 |
| Total Expenses | £17,395 | £17,485 | £17,567 | £17,678 | £17,791 | £87,916 |
| Profit Before Tax | £9,461 | £9,774 | £10,101 | £10,682 | £11,277 | £51,294 |
| Profit After Tax | £7,664 | £7,917 | £8,182 | £8,652 | £9,134 | £41,548 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £7,668 | £15,817 | £22,283 | £27,417 | £22,207 | £95,393 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change