Flat
N7
1 bed
1 bath
Mayton Street, Holloway N7
London, England · N7
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£31,431
↗ 32%After 5 Years
Change In Property Value
£42,939
↗ 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 | £21,420 | £21,741 | £22,067 | £22,619 | £23,185 | £111,032 |
| Total Expenses | £14,277 | £14,359 | £14,433 | £14,530 | £14,629 | £72,228 |
| Profit Before Tax | £7,143 | £7,382 | £7,635 | £8,089 | £8,556 | £38,804 |
| Profit After Tax | £5,786 | £5,979 | £6,184 | £6,552 | £6,930 | £31,431 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £5,789 | £12,280 | £17,430 | £21,517 | £17,355 | £74,370 |
| 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