Flat N1 1 bed 1 bath

Wharf Road, London N1

London, England · N1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£50,394

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£29,885	£29,992	£30,139	£30,289	£30,462	£150,766
Profit Before Tax	£10,915	£11,420	£12,309	£13,220	£14,352	£62,215
Profit After Tax	£8,841	£9,250	£9,970	£10,708	£11,625	£50,394
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£8,847	£9,256	£21,970	£32,128	£40,129	£112,331
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change