Flat N1 2 beds 1 bath

Charles Gardner Court, Haberdasher Street, London N1

London, England · N1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£51,711

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 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	£32,304	£32,789	£33,280	£34,112	£34,965	£167,451
Total Expenses	£20,514	£20,612	£20,702	£20,827	£20,955	£103,610
Profit Before Tax	£11,790	£12,177	£12,578	£13,285	£14,010	£63,841
Profit After Tax	£9,550	£9,863	£10,188	£10,761	£11,348	£51,711
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£9,555	£19,363	£27,146	£33,327	£27,069	£116,460
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	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