Flat
N7
2 beds
2 baths
Sutterton Street, Islington N7
London, England · N7
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£52,947
↗ 33%After 5 Years
Change In Property Value
£66,112
↗ 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 | £32,976 | £33,471 | £33,973 | £34,822 | £35,693 | £170,934 |
| Total Expenses | £20,902 | £21,002 | £21,093 | £21,220 | £21,350 | £105,567 |
| Profit Before Tax | £12,074 | £12,469 | £12,880 | £13,602 | £14,343 | £65,367 |
| Profit After Tax | £9,780 | £10,100 | £10,432 | £11,018 | £11,618 | £52,947 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £9,784 | £19,800 | £27,747 | £34,059 | £27,670 | £119,059 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change