Flat N1 2 beds 1 bath

40 Melville Place, London N1

London, England · N1

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£44,323

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 10%After 5 Years

Return On Investment

49%

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	£47,460	£48,172	£49,376	£50,611	£52,129	£247,748
Total Expenses	£38,206	£38,376	£38,589	£38,807	£39,050	£193,028
Profit Before Tax	£9,254	£9,796	£10,787	£11,804	£13,079	£54,719
Profit After Tax	£7,496	£7,935	£8,738	£9,561	£10,594	£44,323
Change In Property Value	£7	£7	£14,700	£26,240	£34,918	£75,873
Net Return	£7,503	£7,942	£23,438	£35,801	£45,512	£120,196
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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