Flat
N1
2 beds
2 baths
Clare Lane, Canonbury, London N1
London, England · N1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£72,464
↗ 26%After 5 Years
Change In Property Value
£85,164
↗ 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 | £56,100 | £56,941 | £58,365 | £59,824 | £61,619 | £292,850 |
| Total Expenses | £40,342 | £40,472 | £40,657 | £40,847 | £41,069 | £203,388 |
| Profit Before Tax | £15,758 | £16,469 | £17,708 | £18,977 | £20,550 | £89,462 |
| Profit After Tax | £12,764 | £13,340 | £14,343 | £15,371 | £16,645 | £72,464 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £12,772 | £13,349 | £30,844 | £44,824 | £55,839 | £157,628 |
| 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