Flat
N1
3 beds
1 bath
Cutlers Terrace, Islington N1
London, England · N1
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£66,104
↗ 26%After 5 Years
Change In Property Value
£78,454
↗ 10%After 5 Years
Return On Investment
57%
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 | £51,684 | £52,459 | £53,771 | £55,115 | £56,768 | £269,797 |
| Total Expenses | £37,321 | £37,445 | £37,619 | £37,797 | £38,005 | £188,188 |
| Profit Before Tax | £14,363 | £15,014 | £16,152 | £17,318 | £18,763 | £81,609 |
| Profit After Tax | £11,634 | £12,162 | £13,083 | £14,027 | £15,198 | £66,104 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £11,641 | £12,169 | £28,283 | £41,160 | £51,304 | £144,557 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change