Flat
N7
1 bed
1 bath
Bunning House, Chambers Road, Holloway N7
London, England · N7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£35,849
↗ 32%After 5 Years
Change In Property Value
£47,710
↗ 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 | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £15,641 | £15,727 | £15,804 | £15,907 | £16,012 | £79,090 |
| Profit Before Tax | £8,155 | £8,426 | £8,711 | £9,221 | £9,744 | £44,258 |
| Profit After Tax | £6,606 | £6,825 | £7,056 | £7,469 | £7,893 | £35,849 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £6,609 | £13,825 | £19,551 | £24,097 | £19,476 | £83,559 |
| 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