Flat
N1
1 bed
1 bath
Duo Tower, Penn Street, London N1
London, England · N1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£47,927
↗ 25%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,096 | £39,682 | £40,675 | £41,691 | £42,942 | £204,086 |
| Total Expenses | £28,723 | £28,827 | £28,970 | £29,115 | £29,283 | £144,918 |
| Profit Before Tax | £10,373 | £10,855 | £11,705 | £12,576 | £13,659 | £59,169 |
| Profit After Tax | £8,402 | £8,793 | £9,481 | £10,187 | £11,064 | £47,927 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £8,408 | £8,798 | £20,981 | £30,715 | £38,381 | £107,283 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change