Flat
N1
1 bed
1 bath
De Beauvoir Estate, London N1
London, England · N1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£22,439
↗ 23%After 5 Years
Change In Property Value
£32,517
↗ 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 | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £16,640 | £16,718 | £16,815 | £16,915 | £17,026 | £84,113 |
| Profit Before Tax | £4,780 | £5,024 | £5,470 | £5,927 | £6,501 | £27,702 |
| Profit After Tax | £3,872 | £4,069 | £4,431 | £4,801 | £5,266 | £22,439 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,875 | £4,072 | £10,731 | £16,047 | £20,231 | £54,956 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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