Flat
N1
1 bed
1 bath
Pitfield Street, London N1
London, England · N1
View property listing
Initial Investment
£209,875First YearProfit From Rental Income
£34,380
↗ 16%After 5 Years
Change In Property Value
£65,292
↗ 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 | £40,836 | £41,449 | £42,485 | £43,547 | £44,853 | £213,169 |
| Total Expenses | £33,762 | £33,929 | £34,131 | £34,338 | £34,566 | £170,725 |
| Profit Before Tax | £7,074 | £7,520 | £8,354 | £9,209 | £10,287 | £42,444 |
| Profit After Tax | £5,730 | £6,091 | £6,767 | £7,460 | £8,333 | £34,380 |
| Change In Property Value | £6 | £6 | £12,650 | £22,581 | £30,048 | £65,292 |
| Net Return | £5,736 | £6,097 | £19,417 | £30,040 | £38,381 | £99,672 |
| 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