Flat
N1
1 bed
1 bath
The Croft N1
London, England · N1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£30,271
↗ 24%After 5 Years
Change In Property Value
£40,775
↗ 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 | £26,856 | £27,259 | £27,940 | £28,639 | £29,498 | £140,192 |
| Total Expenses | £20,357 | £20,444 | £20,555 | £20,668 | £20,797 | £102,821 |
| Profit Before Tax | £6,499 | £6,815 | £7,386 | £7,970 | £8,701 | £37,371 |
| Profit After Tax | £5,264 | £5,520 | £5,982 | £6,456 | £7,048 | £30,271 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £5,268 | £5,524 | £13,883 | £20,558 | £25,813 | £71,046 |
| 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