Flat
N1
2 beds
1 bath
Pitfield Street, London N1
London, England · N1
View property listing
Initial Investment
£291,250First YearProfit From Rental Income
£47,800
↗ 16%After 5 Years
Change In Property Value
£89,293
↗ 10%After 5 Years
Return On Investment
47%
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 | £55,848 | £56,686 | £58,103 | £59,555 | £61,342 | £291,534 |
| Total Expenses | £45,989 | £46,212 | £46,485 | £46,764 | £47,072 | £232,522 |
| Profit Before Tax | £9,859 | £10,473 | £11,618 | £12,792 | £14,270 | £59,013 |
| Profit After Tax | £7,986 | £8,483 | £9,411 | £10,361 | £11,559 | £47,800 |
| Change In Property Value | £9 | £9 | £17,300 | £30,881 | £41,094 | £89,293 |
| Net Return | £7,995 | £8,492 | £26,711 | £41,243 | £52,653 | £137,093 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change