Flat
N1
1 bed
1 bath
Melville Place, London N1
London, England · N1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£31,078
↗ 16%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
48%
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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £30,739 | £30,892 | £31,076 | £31,265 | £31,474 | £155,446 |
| Profit Before Tax | £6,389 | £6,793 | £7,551 | £8,328 | £9,307 | £38,367 |
| Profit After Tax | £5,175 | £5,503 | £6,116 | £6,745 | £7,538 | £31,078 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,181 | £5,508 | £17,616 | £27,273 | £34,855 | £90,434 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change