Flat N1 2 beds 2 baths

Poole Street, London, London N1

London, England · N1

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£36,849

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£43,584	£44,238	£45,344	£46,477	£47,872	£227,514
Total Expenses	£35,997	£36,174	£36,389	£36,609	£36,852	£182,021
Profit Before Tax	£7,587	£8,064	£8,955	£9,868	£11,020	£45,493
Profit After Tax	£6,145	£6,532	£7,253	£7,993	£8,926	£36,849
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£6,152	£6,538	£20,754	£32,091	£40,993	£106,529
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change