Flat
N19
1 bed
1 bath
Holloway Road, London N19
London, England · N19
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-5,122
↘ -14%After 5 Years
Change In Property Value
£16,358
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,280 | £5,359 | £5,440 | £5,576 | £5,715 | £27,369 |
| Total Expenses | £6,389 | £6,447 | £6,496 | £6,551 | £6,608 | £32,491 |
| Profit Before Tax | £-1,109 | £-1,088 | £-1,056 | £-976 | £-893 | £-5,122 |
| Profit After Tax | £-1,109 | £-1,088 | £-1,056 | £-976 | £-893 | £-5,122 |
| Change In Property Value | £1 | £2,400 | £4,284 | £5,701 | £3,972 | £16,358 |
| Net Return | £-1,108 | £1,312 | £3,228 | £4,725 | £3,079 | £11,236 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change