Flat
N7
1 bed
1 bath
Roman Way, Islington, London N7
London, England · N7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£64,346
↗ 34%After 5 Years
Change In Property Value
£78,381
↗ 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 | £39,096 | £39,682 | £40,278 | £41,285 | £42,317 | £202,657 |
| Total Expenses | £24,410 | £24,519 | £24,619 | £24,762 | £24,908 | £123,218 |
| Profit Before Tax | £14,686 | £15,164 | £15,658 | £16,523 | £17,409 | £79,439 |
| Profit After Tax | £11,895 | £12,282 | £12,683 | £13,383 | £14,101 | £64,346 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £11,901 | £23,783 | £33,211 | £40,700 | £33,132 | £142,726 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 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