Flat
N1
1 bed
1 bath
Britannia Walk, London N1
London, England · N1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£26,143
↗ 16%After 5 Years
Change In Property Value
£50,582
↗ 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 | £31,632 | £32,106 | £32,909 | £33,732 | £34,744 | £165,123 |
| Total Expenses | £26,268 | £26,400 | £26,559 | £26,721 | £26,901 | £132,848 |
| Profit Before Tax | £5,364 | £5,707 | £6,350 | £7,011 | £7,843 | £32,275 |
| Profit After Tax | £4,345 | £4,623 | £5,144 | £5,679 | £6,353 | £26,143 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £4,350 | £4,627 | £14,944 | £23,172 | £29,632 | £76,725 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change