Flat
N1
3 beds
1 bath
Cutlers Terrace, Islington N1
London, England · N1
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£47,381
↗ 19%After 5 Years
Change In Property Value
£78,454
↗ 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 | £46,764 | £47,465 | £48,652 | £49,868 | £51,364 | £244,114 |
| Total Expenses | £36,829 | £36,946 | £37,107 | £37,273 | £37,465 | £185,620 |
| Profit Before Tax | £9,935 | £10,520 | £11,545 | £12,596 | £13,900 | £58,495 |
| Profit After Tax | £8,047 | £8,521 | £9,351 | £10,203 | £11,259 | £47,381 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £8,055 | £8,529 | £24,552 | £37,335 | £47,364 | £125,834 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change