Flat N1C 1 bed 1 bath

Plimsoll Building, Handyside Street, London N1C

London, England · N1C

Initial Investment

First Year

£273,750First Year

Profit From Rental Income

After 5 Years

£43,910

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£84,131

↗ 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	£52,620	£53,409	£54,745	£56,113	£57,797	£274,684
Total Expenses	£43,597	£43,814	£44,076	£44,345	£44,641	£220,474
Profit Before Tax	£9,023	£9,595	£10,668	£11,768	£13,155	£54,210
Profit After Tax	£7,309	£7,772	£8,641	£9,532	£10,656	£43,910
Change In Property Value	£8	£8	£16,300	£29,096	£38,719	£84,131
Net Return	£7,317	£7,780	£24,941	£38,628	£49,374	£128,041
Return From Rental Income (%)	3%	3%	3%	3%	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