Flat
N1
2 beds
1 bath
Britannia Row, London N1
London, England · N1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£31,961
↗ 20%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,225 | £25,328 | £25,460 | £25,596 | £25,749 | £127,357 |
| Profit Before Tax | £6,731 | £7,108 | £7,786 | £8,482 | £9,351 | £39,458 |
| Profit After Tax | £5,452 | £5,757 | £6,307 | £6,870 | £7,574 | £31,961 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £5,457 | £5,762 | £16,207 | £24,542 | £31,090 | £83,059 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change