Flat
N7
1 bed
1 bath
Holloway Road, London N7
London, England · N7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£19,496
↗ 22%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,380 | £19,671 | £20,162 | £20,667 | £21,287 | £101,166 |
| Total Expenses | £15,245 | £15,320 | £15,413 | £15,507 | £15,612 | £77,097 |
| Profit Before Tax | £4,135 | £4,350 | £4,750 | £5,160 | £5,675 | £24,069 |
| Profit After Tax | £3,349 | £3,524 | £3,847 | £4,179 | £4,597 | £19,496 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £3,352 | £3,527 | £9,548 | £14,354 | £18,136 | £48,916 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change