Flat
N1
3 beds
1 bath
Nile Works, Nile Street N1
London, England · N1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£78,697
↗ 16%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
44%
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 | £90,396 | £91,752 | £94,046 | £96,397 | £99,289 | £471,879 |
| Total Expenses | £74,124 | £74,479 | £74,913 | £75,357 | £75,850 | £374,722 |
| Profit Before Tax | £16,272 | £17,273 | £19,133 | £21,040 | £23,439 | £97,157 |
| Profit After Tax | £13,181 | £13,991 | £15,498 | £17,042 | £18,986 | £78,697 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £13,195 | £14,005 | £43,498 | £67,023 | £85,496 | £223,217 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change