Flat
N1
2 beds
1 bath
Manneby Prior, Cumming Street N1
London, England · N1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£80,208
↗ 34%After 5 Years
Change In Property Value
£95,420
↗ 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 | £47,604 | £48,318 | £49,043 | £50,269 | £51,526 | £246,759 |
| Total Expenses | £29,283 | £29,404 | £29,518 | £29,682 | £29,851 | £147,738 |
| Profit Before Tax | £18,321 | £18,914 | £19,525 | £20,587 | £21,675 | £99,022 |
| Profit After Tax | £14,840 | £15,320 | £15,815 | £16,675 | £17,557 | £80,208 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £14,847 | £29,320 | £40,806 | £49,930 | £40,724 | £175,627 |
| 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