Flat
N1
1 bed
1 bath
Pitfield Street, London N1
London, England · N1
View property listing
Initial Investment
£209,875First YearProfit From Rental Income
£53,575
↗ 26%After 5 Years
Change In Property Value
£65,292
↗ 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 | £43,008 | £43,653 | £44,744 | £45,863 | £47,239 | £224,508 |
| Total Expenses | £31,395 | £31,506 | £31,658 | £31,814 | £31,994 | £158,366 |
| Profit Before Tax | £11,613 | £12,147 | £13,087 | £14,049 | £15,245 | £66,141 |
| Profit After Tax | £9,406 | £9,839 | £10,600 | £11,380 | £12,349 | £53,575 |
| Change In Property Value | £6 | £6 | £12,650 | £22,581 | £30,048 | £65,292 |
| Net Return | £9,413 | £9,846 | £23,250 | £33,961 | £42,397 | £118,867 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| 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