Flat
N1
1 bed
1 bath
Islington Square, 8 Esther Anne Place, London N1
London, England · N1
View property listing
Initial Investment
£294,260First YearProfit From Rental Income
£48,286
↗ 16%After 5 Years
Change In Property Value
£90,180
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,400 | £57,246 | £58,677 | £60,144 | £61,948 | £294,416 |
| Total Expenses | £46,440 | £46,666 | £46,941 | £47,222 | £47,534 | £234,803 |
| Profit Before Tax | £9,960 | £10,580 | £11,736 | £12,922 | £14,415 | £59,613 |
| Profit After Tax | £8,068 | £8,570 | £9,506 | £10,467 | £11,676 | £48,286 |
| Change In Property Value | £9 | £9 | £17,472 | £31,188 | £41,503 | £90,180 |
| Net Return | £8,076 | £8,579 | £26,979 | £41,655 | £53,178 | £138,467 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change