Flat
N1
1 bed
1 bath
Ground Floor Flat, 212 New North Road N1
London, England · N1
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£31,267
↗ 24%After 5 Years
Change In Property Value
£41,808
↗ 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 | £27,540 | £27,953 | £28,652 | £29,368 | £30,249 | £143,763 |
| Total Expenses | £20,822 | £20,910 | £21,023 | £21,138 | £21,269 | £105,161 |
| Profit Before Tax | £6,718 | £7,043 | £7,629 | £8,230 | £8,980 | £38,601 |
| Profit After Tax | £5,441 | £5,705 | £6,180 | £6,666 | £7,274 | £31,267 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £5,445 | £5,709 | £14,280 | £21,125 | £26,515 | £73,074 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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