Flat
N1
1 bed
1 bath
Essex Road, Islington N1
London, England · N1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£34,613
↗ 32%After 5 Years
Change In Property Value
£46,347
↗ 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 | £23,124 | £23,471 | £23,823 | £24,418 | £25,029 | £119,865 |
| Total Expenses | £15,252 | £15,337 | £15,413 | £15,514 | £15,618 | £77,133 |
| Profit Before Tax | £7,872 | £8,134 | £8,410 | £8,904 | £9,411 | £42,732 |
| Profit After Tax | £6,376 | £6,589 | £6,812 | £7,212 | £7,623 | £34,613 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £6,380 | £13,389 | £18,950 | £23,365 | £18,876 | £80,960 |
| 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