Flat
N1
2 beds
2 baths
Nile Works, Nile Street N1
London, England · N1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£72,926
↗ 16%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
45%
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 | £83,940 | £85,199 | £87,329 | £89,512 | £92,198 | £438,178 |
| Total Expenses | £68,866 | £69,196 | £69,600 | £70,013 | £70,472 | £348,147 |
| Profit Before Tax | £15,075 | £16,003 | £17,729 | £19,499 | £21,726 | £90,032 |
| Profit After Tax | £12,210 | £12,963 | £14,361 | £15,794 | £17,598 | £72,926 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £12,223 | £12,976 | £40,361 | £62,205 | £79,358 | £207,123 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change