Flat
N1
2 beds
2 baths
Rodney Street, London N1
London, England · N1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£156,199
↗ 34%After 5 Years
Change In Property Value
£177,208
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £88,404 | £89,730 | £91,076 | £93,353 | £95,687 | £458,250 |
| Total Expenses | £52,668 | £52,851 | £53,026 | £53,296 | £53,572 | £265,412 |
| Profit Before Tax | £35,736 | £36,880 | £38,050 | £40,057 | £42,115 | £192,838 |
| Profit After Tax | £28,946 | £29,872 | £30,820 | £32,446 | £34,113 | £156,199 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £28,959 | £55,873 | £77,231 | £94,205 | £77,139 | £333,407 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 12% | 17% | 20% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change