Flat N1 2 beds 2 baths

Southgate Road, London N1

London, England · N1

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£52,689

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£61,332	£62,252	£63,808	£65,403	£67,366	£320,161
Total Expenses	£50,458	£50,703	£51,001	£51,306	£51,644	£255,113
Profit Before Tax	£10,874	£11,549	£12,807	£14,097	£15,722	£65,049
Profit After Tax	£8,808	£9,355	£10,374	£11,419	£12,735	£52,689
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£8,817	£9,364	£29,374	£45,334	£57,867	£150,756
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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