Flat
N1
2 beds
1 bath
Shepperton Road, London N1
London, England · N1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£62,640
↗ 26%After 5 Years
Change In Property Value
£74,841
↗ 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 | £49,296 | £50,035 | £51,286 | £52,568 | £54,146 | £257,332 |
| Total Expenses | £35,694 | £35,814 | £35,982 | £36,154 | £36,354 | £179,998 |
| Profit Before Tax | £13,602 | £14,222 | £15,304 | £16,414 | £17,791 | £77,333 |
| Profit After Tax | £11,018 | £11,519 | £12,397 | £13,296 | £14,411 | £62,640 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £11,025 | £11,527 | £26,897 | £39,179 | £48,854 | £137,481 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 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