Flat
N7
2 beds
2 baths
Holloway, London N7
London, England · N7
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£91,606
↗ 35%After 5 Years
Change In Property Value
£107,688
↗ 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 | £53,724 | £54,530 | £55,348 | £56,732 | £58,150 | £278,483 |
| Total Expenses | £32,791 | £32,921 | £33,044 | £33,224 | £33,409 | £165,389 |
| Profit Before Tax | £20,933 | £21,609 | £22,304 | £23,507 | £24,741 | £113,094 |
| Profit After Tax | £16,956 | £17,503 | £18,066 | £19,041 | £20,040 | £91,606 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £16,964 | £33,303 | £46,269 | £56,571 | £46,187 | £199,294 |
| 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