Flat N1 0 beds 0 baths

Caledonian Road, Barnsbury, Islington, London N1

London, England · N1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,016

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£17,721

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,067	£7,130	£7,185	£7,249	£7,315	£35,947
Profit Before Tax	£1,777	£1,846	£1,926	£2,090	£2,257	£9,896
Profit After Tax	£1,439	£1,495	£1,560	£1,693	£1,828	£8,016
Change In Property Value	£1	£2,600	£4,641	£6,176	£4,303	£17,721
Net Return	£1,441	£4,095	£6,201	£7,868	£6,131	£25,737
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	64%

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