Flat
N1
1 bed
1 bath
Essex Road, Islington N1
London, England · N1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£23,910
↗ 23%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,440 | £22,777 | £23,346 | £23,930 | £24,648 | £117,140 |
| Total Expenses | £17,337 | £17,416 | £17,516 | £17,619 | £17,733 | £87,621 |
| Profit Before Tax | £5,103 | £5,360 | £5,830 | £6,311 | £6,915 | £29,519 |
| Profit After Tax | £4,134 | £4,342 | £4,722 | £5,112 | £5,601 | £23,910 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £4,137 | £4,345 | £11,322 | £16,893 | £21,278 | £57,976 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change