Flat N7 0 beds 1 bath

Holloway Road, Islington, London N7

London, England · N7

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£20,492

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£20,064	£20,365	£20,874	£21,396	£22,038	£104,737
Total Expenses	£15,711	£15,787	£15,880	£15,977	£16,083	£79,438
Profit Before Tax	£4,353	£4,578	£4,994	£5,419	£5,954	£25,299
Profit After Tax	£3,526	£3,708	£4,045	£4,390	£4,823	£20,492
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£3,529	£3,711	£9,945	£14,921	£18,838	£50,945
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change