Flat N7 1 bed 1 bath

Holloway, London N7

London, England · N7

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£82,725

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£98,146

↗ 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	£48,960	£49,694	£50,440	£51,701	£52,993	£253,788
Total Expenses	£30,062	£30,185	£30,301	£30,469	£30,641	£151,658
Profit Before Tax	£18,898	£19,509	£20,139	£21,232	£22,353	£102,130
Profit After Tax	£15,307	£15,802	£16,312	£17,198	£18,106	£82,725
Change In Property Value	£7	£14,400	£25,704	£34,205	£23,829	£98,146
Net Return	£15,315	£30,202	£42,017	£51,403	£41,935	£180,872
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change