Flat
N7
5 beds
3 baths
Corporation Street, London N7
London, England · N7
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£94,534
↗ 26%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
56%
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 | £71,400 | £72,471 | £74,283 | £76,140 | £78,424 | £372,718 |
| Total Expenses | £50,799 | £50,952 | £51,176 | £51,406 | £51,677 | £256,009 |
| Profit Before Tax | £20,601 | £21,519 | £23,107 | £24,734 | £26,747 | £116,709 |
| Profit After Tax | £16,687 | £17,431 | £18,716 | £20,035 | £21,665 | £94,534 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £16,698 | £17,441 | £39,717 | £57,521 | £71,548 | £202,924 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change