Flat
N1
1 bed
1 bath
Islington Square, 8 Esther Anne Place, London N1
London, England · N1
View property listing
Initial Investment
£294,260First YearProfit From Rental Income
£77,213
↗ 26%After 5 Years
Change In Property Value
£90,180
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,400 | £60,291 | £61,798 | £63,343 | £65,244 | £310,076 |
| Total Expenses | £42,600 | £42,735 | £42,929 | £43,127 | £43,360 | £214,751 |
| Profit Before Tax | £16,800 | £17,556 | £18,869 | £20,216 | £21,884 | £95,325 |
| Profit After Tax | £13,608 | £14,220 | £15,284 | £16,375 | £17,726 | £77,213 |
| Change In Property Value | £9 | £9 | £17,472 | £31,188 | £41,503 | £90,180 |
| Net Return | £13,617 | £14,229 | £32,757 | £47,563 | £59,228 | £167,394 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change