Flat
N1
1 bed
1 bath
St. Pauls Road, London N1
London, England · N1
View property listing
Initial Investment
£152,300First YearProfit From Rental Income
£37,447
↗ 25%After 5 Years
Change In Property Value
£48,311
↗ 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 | £31,824 | £32,301 | £33,109 | £33,937 | £34,955 | £166,126 |
| Total Expenses | £23,750 | £23,844 | £23,968 | £24,094 | £24,239 | £119,895 |
| Profit Before Tax | £8,074 | £8,457 | £9,141 | £9,842 | £10,716 | £46,230 |
| Profit After Tax | £6,540 | £6,850 | £7,404 | £7,972 | £8,680 | £37,447 |
| Change In Property Value | £5 | £5 | £9,360 | £16,708 | £22,233 | £48,311 |
| Net Return | £6,544 | £6,855 | £16,765 | £24,680 | £30,913 | £85,757 |
| Return From Rental Income (%) | 4% | 4% | 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