Flat
N1
2 beds
2 baths
Rodney Street, London N1
London, England · N1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£119,072
↗ 26%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
55%
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 | £88,404 | £89,730 | £91,973 | £94,273 | £97,101 | £461,481 |
| Total Expenses | £62,418 | £62,597 | £62,864 | £63,138 | £63,463 | £314,479 |
| Profit Before Tax | £25,986 | £27,134 | £29,110 | £31,135 | £33,638 | £147,002 |
| Profit After Tax | £21,049 | £21,978 | £23,579 | £25,219 | £27,247 | £119,072 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £21,062 | £21,991 | £49,579 | £71,630 | £89,006 | £253,269 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 15% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change