Flat
N1
2 beds
2 baths
Pitfield Street, London N1
London, England · N1
View property listing
Initial Investment
£291,250First YearProfit From Rental Income
£76,403
↗ 26%After 5 Years
Change In Property Value
£89,293
↗ 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 | £58,824 | £59,706 | £61,199 | £62,729 | £64,611 | £307,069 |
| Total Expenses | £42,201 | £42,336 | £42,528 | £42,725 | £42,955 | £212,745 |
| Profit Before Tax | £16,623 | £17,371 | £18,671 | £20,004 | £21,655 | £94,325 |
| Profit After Tax | £13,464 | £14,070 | £15,124 | £16,204 | £17,541 | £76,403 |
| Change In Property Value | £9 | £9 | £17,300 | £30,881 | £41,094 | £89,293 |
| Net Return | £13,473 | £14,079 | £32,424 | £47,085 | £58,635 | £165,696 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 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