Flat N1 2 beds 2 baths

Pentonville Road, Angel N1

London, England · N1

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£34,844

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 10%After 5 Years

Return On Investment

47%

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	£41,328	£41,948	£42,997	£44,072	£45,394	£215,738
Total Expenses	£34,157	£34,325	£34,530	£34,739	£34,970	£172,720
Profit Before Tax	£7,171	£7,623	£8,467	£9,333	£10,424	£43,017
Profit After Tax	£5,809	£6,174	£6,858	£7,560	£8,443	£34,844
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£5,815	£6,181	£19,658	£30,408	£38,848	£100,910
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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