Flat
N1
2 beds
2 baths
Pentonville Road, Angel N1
London, England · N1
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£54,333
↗ 26%After 5 Years
Change In Property Value
£66,066
↗ 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 | £43,524 | £44,177 | £45,281 | £46,413 | £47,806 | £227,201 |
| Total Expenses | £31,744 | £31,856 | £32,009 | £32,166 | £32,348 | £160,123 |
| Profit Before Tax | £11,780 | £12,321 | £13,272 | £14,247 | £15,458 | £67,078 |
| Profit After Tax | £9,541 | £9,980 | £10,750 | £11,540 | £12,521 | £54,333 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £9,548 | £9,987 | £23,551 | £34,389 | £42,925 | £120,399 |
| 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