Flat
N1
1 bed
1 bath
Wheeler Gardens, London N1
London, England · N1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£35,681
↗ 24%After 5 Years
Change In Property Value
£46,453
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £22,914 | £23,006 | £23,126 | £23,250 | £23,390 | £115,686 |
| Profit Before Tax | £7,686 | £8,053 | £8,709 | £9,382 | £10,220 | £44,051 |
| Profit After Tax | £6,226 | £6,523 | £7,054 | £7,599 | £8,278 | £35,681 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £6,230 | £6,528 | £16,055 | £23,664 | £29,657 | £82,134 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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