Flat
N1
3 beds
1 bath
Twyford Street, London N1
London, England · N1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£27,477
↗ 16%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £28,611 | £28,758 | £28,934 | £29,115 | £29,313 | £144,731 |
| Profit Before Tax | £5,613 | £5,979 | £6,671 | £7,381 | £8,278 | £33,923 |
| Profit After Tax | £4,546 | £4,843 | £5,404 | £5,979 | £6,705 | £27,477 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £4,552 | £4,848 | £16,004 | £24,900 | £31,884 | £82,188 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change