Flat
N1C
1 bed
1 bath
Plimsoll Building, Handyside Street, London N1C
London, England · N1C
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£23,912
↗ 9%After 5 Years
Change In Property Value
£111,096
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,672 | £37,222 | £37,780 | £38,725 | £39,693 | £190,092 |
| Total Expenses | £31,890 | £31,995 | £32,092 | £32,228 | £32,367 | £160,572 |
| Profit Before Tax | £4,782 | £5,227 | £5,689 | £6,497 | £7,326 | £29,521 |
| Profit After Tax | £3,874 | £4,234 | £4,608 | £5,263 | £5,934 | £23,912 |
| Change In Property Value | £8 | £16,300 | £29,096 | £38,718 | £26,974 | £111,096 |
| Net Return | £3,882 | £20,534 | £33,704 | £43,981 | £32,907 | £135,008 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change