Flat
N7
2 beds
2 baths
Holloway, London N7
London, England · N7
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£43,495
↗ 16%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
47%
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 | £51,012 | £51,777 | £53,072 | £54,398 | £56,030 | £266,290 |
| Total Expenses | £42,045 | £42,251 | £42,501 | £42,756 | £43,039 | £212,592 |
| Profit Before Tax | £8,967 | £9,526 | £10,571 | £11,642 | £12,992 | £53,698 |
| Profit After Tax | £7,263 | £7,716 | £8,563 | £9,430 | £10,523 | £43,495 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £7,271 | £7,724 | £24,363 | £37,634 | £48,054 | £125,046 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change