Flat
N1
2 beds
2 baths
St Williams Court, Gifford Street, London N1
London, England · N1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£59,697
↗ 26%After 5 Years
Change In Property Value
£71,744
↗ 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 | £47,256 | £47,965 | £49,164 | £50,393 | £51,905 | £246,683 |
| Total Expenses | £34,300 | £34,417 | £34,579 | £34,746 | £34,940 | £172,982 |
| Profit Before Tax | £12,956 | £13,548 | £14,584 | £15,647 | £16,965 | £73,701 |
| Profit After Tax | £10,495 | £10,974 | £11,813 | £12,674 | £13,741 | £59,697 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £10,502 | £10,981 | £25,714 | £37,486 | £46,759 | £131,441 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 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