Flat
N7
2 beds
1 bath
Brecknock Road, Tufnell Park N7
London, England · N7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£58,028
↗ 34%After 5 Years
Change In Property Value
£71,565
↗ 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 | £35,700 | £36,235 | £36,779 | £37,699 | £38,641 | £185,054 |
| Total Expenses | £22,462 | £22,565 | £22,661 | £22,795 | £22,931 | £113,414 |
| Profit Before Tax | £13,238 | £13,670 | £14,118 | £14,904 | £15,710 | £71,640 |
| Profit After Tax | £10,723 | £11,073 | £11,436 | £12,072 | £12,725 | £58,028 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £10,728 | £21,573 | £30,178 | £37,013 | £30,100 | £129,593 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 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