Flat N1 1 bed 1 bath

St. Pauls Road, London N1

London, England · N1

Initial Investment

First Year

£148,800First Year

Profit From Rental Income

After 5 Years

£24,306

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,279

↗ 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	£29,568	£30,012	£30,762	£31,531	£32,477	£154,349
Total Expenses	£24,585	£24,709	£24,858	£25,011	£25,179	£124,342
Profit Before Tax	£4,983	£5,303	£5,904	£6,520	£7,298	£30,007
Profit After Tax	£4,036	£4,295	£4,782	£5,281	£5,911	£24,306
Change In Property Value	£5	£5	£9,160	£16,351	£21,758	£47,279
Net Return	£4,041	£4,300	£13,942	£21,632	£27,669	£71,584
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	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