Flat
N19
2 beds
1 bath
598-602 Holloway Road N19
London, England · N19
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£18,786
↗ 14%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
46%
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 | £26,472 | £26,869 | £27,541 | £28,229 | £29,076 | £138,187 |
| Total Expenses | £22,714 | £22,841 | £22,990 | £23,142 | £23,308 | £114,995 |
| Profit Before Tax | £3,758 | £4,028 | £4,551 | £5,087 | £5,768 | £23,193 |
| Profit After Tax | £3,044 | £3,263 | £3,686 | £4,121 | £4,672 | £18,786 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £3,048 | £3,267 | £11,886 | £18,758 | £24,150 | £61,110 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change