Flat
N7
0 beds
1 bath
Holloway Road, Holloway N7
London, England · N7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,140
↗ 19%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,280 | £14,494 | £14,857 | £15,228 | £15,685 | £74,544 |
| Total Expenses | £11,760 | £11,827 | £11,906 | £11,987 | £12,076 | £59,556 |
| Profit Before Tax | £2,520 | £2,667 | £2,950 | £3,241 | £3,609 | £14,987 |
| Profit After Tax | £2,041 | £2,160 | £2,390 | £2,625 | £2,923 | £12,140 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £2,044 | £2,162 | £6,590 | £10,122 | £12,900 | £33,818 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change