Flat
N7
1 bed
1 bath
Manor Gardens, Holloway, London N7
London, England · N7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£27,328
↗ 24%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
56%
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 | £24,816 | £25,188 | £25,818 | £26,463 | £27,257 | £129,543 |
| Total Expenses | £18,963 | £19,046 | £19,152 | £19,261 | £19,383 | £95,804 |
| Profit Before Tax | £5,853 | £6,142 | £6,666 | £7,203 | £7,875 | £33,738 |
| Profit After Tax | £4,741 | £4,975 | £5,399 | £5,834 | £6,379 | £27,328 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £4,745 | £4,979 | £12,699 | £18,865 | £23,719 | £65,007 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change