Flat
N1
2 beds
2 baths
Graham Street, Angel N1
London, England · N1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£38,266
↗ 16%After 5 Years
Change In Property Value
£72,260
↗ 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 | £45,192 | £45,870 | £47,017 | £48,192 | £49,638 | £235,908 |
| Total Expenses | £37,312 | £37,495 | £37,717 | £37,945 | £38,197 | £188,666 |
| Profit Before Tax | £7,880 | £8,375 | £9,299 | £10,247 | £11,441 | £47,242 |
| Profit After Tax | £6,383 | £6,784 | £7,532 | £8,300 | £9,267 | £38,266 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £6,390 | £6,791 | £21,533 | £33,291 | £42,522 | £110,526 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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