Flat
N7
0 beds
0 baths
Holloway Road, Holloway N7
London, England · N7
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£111,840
↗ 35%After 5 Years
Change In Property Value
£129,498
↗ 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 | £64,596 | £65,565 | £66,548 | £68,212 | £69,917 | £334,839 |
| Total Expenses | £39,026 | £39,173 | £39,312 | £39,520 | £39,733 | £196,764 |
| Profit Before Tax | £25,570 | £26,392 | £27,236 | £28,692 | £30,184 | £138,074 |
| Profit After Tax | £20,712 | £21,378 | £22,061 | £23,240 | £24,449 | £111,840 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £20,721 | £40,378 | £55,977 | £68,372 | £55,891 | £241,339 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 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