Flat N7 1 bed 1 bath

Holloway Road, London N7

London, England · N7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£6,403

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

41%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£16,705	£16,824	£16,955	£17,089	£17,232	£84,805
Profit Before Tax	£1,055	£1,203	£1,522	£1,850	£2,275	£7,905
Profit After Tax	£855	£974	£1,233	£1,498	£1,843	£6,403
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£858	£977	£6,733	£11,316	£14,908	£34,791
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

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