Flat
N7
1 bed
1 bath
Holloway Road, London N7
London, England · N7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,532
↗ 32%After 5 Years
Change In Property Value
£40,894
↗ 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 | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £13,693 | £13,773 | £13,845 | £13,940 | £14,036 | £69,286 |
| Profit Before Tax | £6,708 | £6,933 | £7,171 | £7,602 | £8,045 | £36,459 |
| Profit After Tax | £5,433 | £5,616 | £5,809 | £6,158 | £6,516 | £29,532 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £5,436 | £11,616 | £16,519 | £20,410 | £16,445 | £70,426 |
| 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