Flat N1 2 beds 1 bath

New North Road, London N1

London, England · N1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£74,932

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£57,804	£58,671	£60,138	£61,641	£63,491	£301,745
Total Expenses	£41,504	£41,637	£41,826	£42,021	£42,248	£209,236
Profit Before Tax	£16,300	£17,034	£18,311	£19,621	£21,242	£92,508
Profit After Tax	£13,203	£13,798	£14,832	£15,893	£17,206	£74,932
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£13,211	£13,806	£31,833	£46,238	£57,588	£162,676
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	5%	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