Flat N7 0 beds 1 bath

Holloway Road, Islington, London N7

London, England · N7

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£20,155

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

55%

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	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£14,771	£14,826	£14,899	£14,974	£15,060	£74,529
Profit Before Tax	£4,273	£4,504	£4,914	£5,334	£5,858	£24,883
Profit After Tax	£3,462	£3,648	£3,980	£4,321	£4,745	£20,155
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£3,464	£3,651	£9,880	£14,852	£18,759	£50,608
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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