Flat
N1
1 bed
1 bath
Canalside Square, London N1
London, England · N1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£52,862
↗ 26%After 5 Years
Change In Property Value
£64,518
↗ 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 | £42,504 | £43,142 | £44,220 | £45,326 | £46,685 | £221,877 |
| Total Expenses | £31,047 | £31,157 | £31,308 | £31,462 | £31,641 | £156,615 |
| Profit Before Tax | £11,457 | £11,985 | £12,912 | £13,863 | £15,044 | £65,261 |
| Profit After Tax | £9,280 | £9,707 | £10,459 | £11,229 | £12,186 | £52,862 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £9,286 | £9,714 | £22,959 | £33,542 | £41,878 | £117,380 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 4% | 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