Flat N1 2 beds 2 baths

Clare Lane, Canonbury, London N1

London, England · N1

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£96,024

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 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	£56,100	£56,941	£57,796	£59,241	£60,722	£290,799
Total Expenses	£34,154	£34,289	£34,415	£34,601	£34,792	£172,251
Profit Before Tax	£21,946	£22,653	£23,381	£24,639	£25,930	£118,548
Profit After Tax	£17,776	£18,349	£18,938	£19,958	£21,003	£96,024
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£17,784	£34,849	£48,391	£59,151	£48,308	£208,483
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
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