Flat
N1
1 bed
1 bath
Northampton Street, London N1
London, England · N1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£28,324
↗ 24%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £19,428 | £19,512 | £19,620 | £19,730 | £19,854 | £98,145 |
| Profit Before Tax | £6,072 | £6,370 | £6,910 | £7,463 | £8,154 | £34,968 |
| Profit After Tax | £4,918 | £5,160 | £5,597 | £6,045 | £6,605 | £28,324 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,922 | £5,164 | £13,097 | £19,432 | £24,420 | £67,035 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change