Flat
N1
1 bed
1 bath
Regan Way, Hoxton, London N1
London, England · N1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£40,095
↗ 25%After 5 Years
Change In Property Value
£51,098
↗ 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 | £33,660 | £34,165 | £35,019 | £35,894 | £36,971 | £175,710 |
| Total Expenses | £25,005 | £25,102 | £25,230 | £25,361 | £25,512 | £126,210 |
| Profit Before Tax | £8,655 | £9,063 | £9,789 | £10,533 | £11,460 | £49,500 |
| Profit After Tax | £7,010 | £7,341 | £7,929 | £8,532 | £9,282 | £40,095 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £7,015 | £7,346 | £17,829 | £26,204 | £32,798 | £91,193 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 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