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

£18,500

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£14,780	£14,854	£14,945	£15,037	£15,140	£74,756
Profit Before Tax	£3,916	£4,122	£4,506	£4,900	£5,396	£22,840
Profit After Tax	£3,172	£3,339	£3,650	£3,969	£4,370	£18,500
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£3,175	£3,342	£9,150	£13,787	£17,435	£46,888
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	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