Flat
N1
3 beds
1 bath
Stamford Road, De Beauvoir N1
London, England · N1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£65,108
↗ 26%After 5 Years
Change In Property Value
£77,421
↗ 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 | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £36,856 | £36,979 | £37,151 | £37,328 | £37,533 | £185,847 |
| Profit Before Tax | £14,144 | £14,786 | £15,908 | £17,058 | £18,484 | £80,380 |
| Profit After Tax | £11,456 | £11,977 | £12,885 | £13,817 | £14,972 | £65,108 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £11,464 | £11,984 | £27,886 | £40,592 | £50,602 | £142,529 |
| 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