Flat
N4
1 bed
1 bath
City North Place, City North East Tower N4
London, England · N4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£37,272
↗ 24%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £24,492 | £24,587 | £24,712 | £24,841 | £24,987 | £123,618 |
| Profit Before Tax | £8,004 | £8,397 | £9,096 | £9,813 | £10,706 | £46,015 |
| Profit After Tax | £6,483 | £6,801 | £7,368 | £7,948 | £8,672 | £37,272 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £6,488 | £6,806 | £17,068 | £25,263 | £31,713 | £87,338 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change