Flat N1 1 bed 1 bath

Islington Square, 8 Esther Anne Place, London N1

London, England · N1

Initial Investment

First Year

£294,260First Year

Profit From Rental Income

After 5 Years

£102,161

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£119,084

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£59,400	£60,291	£61,195	£62,725	£64,293	£307,905
Total Expenses	£36,048	£36,187	£36,319	£36,513	£36,713	£181,780
Profit Before Tax	£23,352	£24,104	£24,877	£26,212	£27,580	£126,125
Profit After Tax	£18,915	£19,524	£20,150	£21,232	£22,340	£102,161
Change In Property Value	£9	£17,472	£31,188	£41,502	£28,913	£119,084
Net Return	£18,924	£36,996	£51,338	£62,734	£51,253	£221,245
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change