Flat
N1
2 beds
2 baths
Poole Street, London, London N1
London, England · N1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£77,026
↗ 34%After 5 Years
Change In Property Value
£92,012
↗ 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 | £45,900 | £46,588 | £47,287 | £48,470 | £49,681 | £237,927 |
| Total Expenses | £28,308 | £28,427 | £28,538 | £28,698 | £28,862 | £142,833 |
| Profit Before Tax | £17,592 | £18,162 | £18,749 | £19,772 | £20,820 | £95,094 |
| Profit After Tax | £14,249 | £14,711 | £15,187 | £16,015 | £16,864 | £77,026 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £14,256 | £28,211 | £39,285 | £48,082 | £39,204 | £169,038 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 13% | 17% | 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