Flat
N1
1 bed
1 bath
Essex Road, Islington N1
London, England · N1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£33,331
↗ 32%After 5 Years
Change In Property Value
£44,984
↗ 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 | £22,440 | £22,777 | £23,118 | £23,696 | £24,289 | £116,320 |
| Total Expenses | £14,862 | £14,945 | £15,021 | £15,120 | £15,222 | £75,170 |
| Profit Before Tax | £7,578 | £7,831 | £8,098 | £8,576 | £9,067 | £41,150 |
| Profit After Tax | £6,138 | £6,343 | £6,559 | £6,947 | £7,344 | £33,331 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £6,142 | £12,943 | £18,340 | £22,624 | £18,266 | £78,315 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change