Flat N1 1 bed 1 bath

Regan Way, Hoxton, London N1

London, England · N1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£26,437

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£31,956	£32,435	£33,246	£34,077	£35,100	£166,815
Total Expenses	£26,531	£26,664	£26,824	£26,988	£27,169	£134,176
Profit Before Tax	£5,425	£5,772	£6,422	£7,089	£7,930	£32,638
Profit After Tax	£4,394	£4,675	£5,202	£5,742	£6,424	£26,437
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£4,399	£4,680	£15,102	£23,414	£29,940	£77,535
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	48%

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