Flat
N7
1 bed
1 bath
Roman Way, Islington, London N7
London, England · N7
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£45,505
↗ 25%After 5 Years
Change In Property Value
£56,776
↗ 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 | £37,404 | £37,965 | £38,914 | £39,887 | £41,084 | £195,254 |
| Total Expenses | £27,562 | £27,664 | £27,802 | £27,943 | £28,105 | £139,075 |
| Profit Before Tax | £9,842 | £10,301 | £11,113 | £11,944 | £12,979 | £56,179 |
| Profit After Tax | £7,972 | £8,344 | £9,001 | £9,675 | £10,513 | £45,505 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £7,978 | £8,350 | £20,001 | £29,310 | £36,642 | £102,281 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 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