Flat
N7
2 beds
2 baths
Sutterton Street, Islington N7
London, England · N7
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£39,099
↗ 25%After 5 Years
Change In Property Value
£50,066
↗ 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 | £32,976 | £33,471 | £34,307 | £35,165 | £36,220 | £172,139 |
| Total Expenses | £24,540 | £24,635 | £24,762 | £24,892 | £25,040 | £123,869 |
| Profit Before Tax | £8,436 | £8,835 | £9,545 | £10,273 | £11,180 | £48,270 |
| Profit After Tax | £6,833 | £7,157 | £7,732 | £8,321 | £9,056 | £39,099 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £6,838 | £7,161 | £17,432 | £25,636 | £32,097 | £89,165 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change