Flat
N7
0 beds
1 bath
Holloway Road, Holloway N7
London, England · N7
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£10,668
↗ 18%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,260 | £13,459 | £13,795 | £14,140 | £14,564 | £69,219 |
| Total Expenses | £11,063 | £11,129 | £11,205 | £11,283 | £11,369 | £56,048 |
| Profit Before Tax | £2,197 | £2,330 | £2,590 | £2,857 | £3,196 | £13,171 |
| Profit After Tax | £1,780 | £1,888 | £2,098 | £2,314 | £2,589 | £10,668 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £1,782 | £1,890 | £5,998 | £9,276 | £11,853 | £30,798 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change