Flat
N16
2 beds
1 bath
Thornbury Close, Dalston N16
London, England · N16
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£20,281
↗ 13%After 5 Years
Change In Property Value
£66,794
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,504 | £24,872 | £25,245 | £25,876 | £26,523 | £127,019 |
| Total Expenses | £20,216 | £20,303 | £20,381 | £20,486 | £20,593 | £101,980 |
| Profit Before Tax | £4,288 | £4,569 | £4,863 | £5,390 | £5,929 | £25,039 |
| Profit After Tax | £3,473 | £3,701 | £3,939 | £4,366 | £4,803 | £20,281 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £3,478 | £13,501 | £21,433 | £27,644 | £21,020 | £87,075 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change