Flat
N19
0 beds
1 bath
Holloway Road, Upper Holloway N19
London, England · N19
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,436
↗ 20%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
54%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £10,305 | £10,349 | £10,405 | £10,463 | £10,527 | £52,049 |
| Profit Before Tax | £2,607 | £2,756 | £3,028 | £3,307 | £3,655 | £15,353 |
| Profit After Tax | £2,112 | £2,233 | £2,453 | £2,678 | £2,961 | £12,436 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £2,114 | £2,235 | £6,453 | £9,818 | £12,462 | £33,082 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change