Flat
N7
2 beds
1 bath
Hungerford Road, Islington, London N7
London, England · N7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£40,570
↗ 25%After 5 Years
Change In Property Value
£51,614
↗ 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 | £33,996 | £34,506 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £25,237 | £25,334 | £25,463 | £25,596 | £25,747 | £127,377 |
| Profit Before Tax | £8,759 | £9,172 | £9,905 | £10,657 | £11,593 | £50,087 |
| Profit After Tax | £7,095 | £7,429 | £8,023 | £8,632 | £9,391 | £40,570 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £7,100 | £7,434 | £18,023 | £26,483 | £33,144 | £92,184 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change