Flat N1 1 bed 1 bath

Essex Road, Islington N1

London, England · N1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,949

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

49%

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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£17,855	£17,947	£18,058	£18,171	£18,295	£90,327
Profit Before Tax	£3,457	£3,684	£4,114	£4,556	£5,113	£20,924
Profit After Tax	£2,800	£2,984	£3,333	£3,690	£4,142	£16,949
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,804	£2,988	£9,933	£15,471	£19,819	£51,014
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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