Flat
N1
2 beds
2 baths
St Williams Court, Gifford Street, London N1
London, England · N1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£60,218
↗ 26%After 5 Years
Change In Property Value
£72,260
↗ 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 | £47,604 | £48,318 | £49,526 | £50,764 | £52,287 | £248,499 |
| Total Expenses | £34,533 | £34,650 | £34,814 | £34,982 | £35,177 | £174,156 |
| Profit Before Tax | £13,071 | £13,668 | £14,712 | £15,782 | £17,110 | £74,344 |
| Profit After Tax | £10,588 | £11,071 | £11,917 | £12,784 | £13,859 | £60,218 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £10,595 | £11,078 | £25,917 | £37,774 | £47,115 | £132,478 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 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