Flat
N7
1 bed
1 bath
Holloway, London N7
London, England · N7
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£62,165
↗ 26%After 5 Years
Change In Property Value
£74,325
↗ 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 | £48,960 | £49,694 | £50,937 | £52,210 | £53,776 | £255,578 |
| Total Expenses | £35,462 | £35,581 | £35,749 | £35,920 | £36,119 | £178,831 |
| Profit Before Tax | £13,498 | £14,113 | £15,188 | £16,290 | £17,657 | £76,747 |
| Profit After Tax | £10,933 | £11,431 | £12,302 | £13,195 | £14,302 | £62,165 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £10,941 | £11,439 | £26,703 | £38,900 | £48,508 | £136,489 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 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