Flat N7 1 bed 0 baths

Camden Road, Islington N7

London, England · N7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£25,857

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£18,266	£18,348	£18,451	£18,557	£18,675	£92,296
Profit Before Tax	£5,530	£5,805	£6,306	£6,819	£7,462	£31,922
Profit After Tax	£4,479	£4,702	£5,108	£5,523	£6,044	£25,857
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£4,483	£4,706	£12,108	£18,019	£22,671	£61,987
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change