Flat
N1
3 beds
2 baths
York Way, Kings Cross N1
London, England · N1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£84,710
↗ 26%After 5 Years
Change In Property Value
£98,067
↗ 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 | £64,596 | £65,565 | £67,204 | £68,884 | £70,951 | £337,200 |
| Total Expenses | £46,151 | £46,294 | £46,501 | £46,712 | £46,962 | £232,620 |
| Profit Before Tax | £18,445 | £19,271 | £20,703 | £22,172 | £23,989 | £104,580 |
| Profit After Tax | £14,941 | £15,610 | £16,770 | £17,959 | £19,431 | £84,710 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £14,950 | £15,619 | £35,770 | £51,875 | £64,563 | £182,777 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 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