Flat N1 1 bed 1 bath

De Beauvoir Estate, London N1

London, England · N1

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£12,408

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

45%

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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£17,932	£18,040	£18,165	£18,292	£18,430	£90,859
Profit Before Tax	£2,408	£2,605	£2,996	£3,398	£3,911	£15,318
Profit After Tax	£1,951	£2,110	£2,427	£2,752	£3,168	£12,408
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£1,954	£2,113	£8,727	£13,998	£18,133	£44,925
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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