Flat
N1
1 bed
1 bath
Crondall Court, St. John's Estate, Old St, Hoxton, London, London N1
London, England · N1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£23,435
↗ 23%After 5 Years
Change In Property Value
£33,549
↗ 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 | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £17,105 | £17,184 | £17,283 | £17,384 | £17,498 | £86,454 |
| Profit Before Tax | £4,999 | £5,252 | £5,713 | £6,187 | £6,781 | £28,932 |
| Profit After Tax | £4,049 | £4,254 | £4,628 | £5,011 | £5,492 | £23,435 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £4,053 | £4,257 | £11,128 | £16,614 | £20,932 | £56,984 |
| 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