Flat
N1
2 beds
2 baths
Poole Street, London, London N1
London, England · N1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£57,751
↗ 26%After 5 Years
Change In Property Value
£69,679
↗ 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 | £45,900 | £46,588 | £47,753 | £48,947 | £50,415 | £239,604 |
| Total Expenses | £33,371 | £33,485 | £33,645 | £33,808 | £33,998 | £168,307 |
| Profit Before Tax | £12,529 | £13,103 | £14,108 | £15,139 | £16,418 | £71,297 |
| Profit After Tax | £10,149 | £10,613 | £11,428 | £12,262 | £13,298 | £57,751 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £10,156 | £10,620 | £24,928 | £36,360 | £45,366 | £127,430 |
| 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