Flat
N1
2 beds
1 bath
John Spencer Square, London N1
London, England · N1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£69,997
↗ 26%After 5 Years
Change In Property Value
£82,583
↗ 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 | £54,396 | £55,212 | £56,592 | £58,007 | £59,747 | £283,954 |
| Total Expenses | £39,180 | £39,307 | £39,488 | £39,674 | £39,890 | £197,539 |
| Profit Before Tax | £15,216 | £15,905 | £17,104 | £18,334 | £19,857 | £86,416 |
| Profit After Tax | £12,325 | £12,883 | £13,854 | £14,850 | £16,084 | £69,997 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £12,333 | £12,891 | £29,855 | £43,411 | £54,090 | £152,580 |
| 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