Flat N7 2 beds 2 baths

Manor Gardens, Islington, London N7

London, England · N7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£45,505

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£37,404	£37,965	£38,914	£39,887	£41,084	£195,254
Total Expenses	£27,562	£27,664	£27,802	£27,943	£28,105	£139,075
Profit Before Tax	£9,842	£10,301	£11,113	£11,944	£12,979	£56,179
Profit After Tax	£7,972	£8,344	£9,001	£9,675	£10,513	£45,505
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£7,978	£8,350	£20,001	£29,310	£36,642	£102,281
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	57%

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