Flat
N7
1 bed
1 bath
Queensland Road, Holloway N7
London, England · N7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£30,792
↗ 24%After 5 Years
Change In Property Value
£41,291
↗ 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 | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £20,590 | £20,677 | £20,789 | £20,904 | £21,034 | £103,994 |
| Profit Before Tax | £6,614 | £6,935 | £7,513 | £8,106 | £8,847 | £38,014 |
| Profit After Tax | £5,357 | £5,617 | £6,086 | £6,566 | £7,166 | £30,792 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £5,361 | £5,621 | £14,086 | £20,846 | £26,169 | £72,083 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 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