Flat
N1
2 beds
1 bath
40 Melville Place, London N1
London, England · N1
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£63,636
↗ 26%After 5 Years
Change In Property Value
£75,873
↗ 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 | £49,980 | £50,730 | £51,998 | £53,298 | £54,897 | £260,902 |
| Total Expenses | £36,159 | £36,280 | £36,450 | £36,624 | £36,826 | £182,339 |
| Profit Before Tax | £13,821 | £14,450 | £15,548 | £16,674 | £18,071 | £78,563 |
| Profit After Tax | £11,195 | £11,704 | £12,594 | £13,506 | £14,637 | £63,636 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £11,202 | £11,712 | £27,294 | £39,746 | £49,555 | £139,509 |
| 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