Flat
N1
1 bed
1 bath
Ground Floor Flat, 212 New North Road N1
London, England · N1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£23,892
↗ 19%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £20,510 | £20,600 | £20,714 | £20,831 | £20,961 | £103,617 |
| Profit Before Tax | £4,990 | £5,282 | £5,815 | £6,362 | £7,047 | £29,497 |
| Profit After Tax | £4,042 | £4,278 | £4,710 | £5,153 | £5,708 | £23,892 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £4,046 | £4,282 | £12,610 | £19,255 | £24,474 | £64,668 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change