Flat
N1
3 beds
1 bath
Twyford Street, London N1
London, England · N1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£43,513
↗ 25%After 5 Years
Change In Property Value
£54,711
↗ 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 | £36,036 | £36,577 | £37,491 | £38,428 | £39,581 | £188,113 |
| Total Expenses | £26,631 | £26,731 | £26,866 | £27,003 | £27,161 | £134,393 |
| Profit Before Tax | £9,405 | £9,845 | £10,625 | £11,425 | £12,420 | £53,719 |
| Profit After Tax | £7,618 | £7,975 | £8,606 | £9,254 | £10,060 | £43,513 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £7,623 | £7,980 | £19,207 | £28,175 | £35,239 | £98,224 |
| 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