Flat
N1
0 beds
1 bath
Charles Square Estate, London N1
London, England · N1
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£26,378
↗ 23%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,144 | £24,506 | £25,119 | £25,747 | £26,519 | £126,035 |
| Total Expenses | £18,499 | £18,581 | £18,685 | £18,792 | £18,912 | £93,470 |
| Profit Before Tax | £5,645 | £5,925 | £6,433 | £6,955 | £7,607 | £32,565 |
| Profit After Tax | £4,572 | £4,799 | £5,211 | £5,633 | £6,162 | £26,378 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £4,576 | £4,803 | £12,311 | £18,307 | £23,027 | £63,024 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change