Flat
N7
2 beds
2 baths
Holloway, London N7
London, England · N7
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£69,046
↗ 26%After 5 Years
Change In Property Value
£81,551
↗ 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 | £53,724 | £54,530 | £55,893 | £57,290 | £59,009 | £280,447 |
| Total Expenses | £38,716 | £38,842 | £39,022 | £39,205 | £39,420 | £195,204 |
| Profit Before Tax | £15,008 | £15,688 | £16,872 | £18,085 | £19,590 | £85,242 |
| Profit After Tax | £12,157 | £12,707 | £13,666 | £14,649 | £15,867 | £69,046 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £12,165 | £12,715 | £29,466 | £42,853 | £53,398 | £150,597 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change