Flat
N7
0 beds
1 bath
Holloway Road, Islington, London N7
London, England · N7
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£28,914
↗ 32%After 5 Years
Change In Property Value
£40,213
↗ 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 | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £13,498 | £13,578 | £13,650 | £13,743 | £13,839 | £68,308 |
| Profit Before Tax | £6,566 | £6,787 | £7,021 | £7,444 | £7,878 | £35,696 |
| Profit After Tax | £5,318 | £5,497 | £5,687 | £6,030 | £6,381 | £28,914 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £5,321 | £11,397 | £16,218 | £20,044 | £16,145 | £69,126 |
| 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