Flat
N1
3 beds
2 baths
Hoxton Street, London N1
London, England · N1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£46,659
↗ 19%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
49%
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 | £46,152 | £46,844 | £48,015 | £49,216 | £50,692 | £240,920 |
| Total Expenses | £36,371 | £36,487 | £36,647 | £36,811 | £37,001 | £183,316 |
| Profit Before Tax | £9,781 | £10,358 | £11,369 | £12,405 | £13,691 | £57,603 |
| Profit After Tax | £7,922 | £8,390 | £9,209 | £10,048 | £11,090 | £46,659 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,930 | £8,397 | £24,209 | £36,824 | £46,721 | £124,080 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change