Flat N4 2 beds 2 baths

Willowbrook House N4

London, England · N4

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£95,986

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,952	£57,806	£58,673	£60,140	£61,644	£295,216
Total Expenses	£35,044	£35,179	£35,307	£35,496	£35,689	£176,715
Profit Before Tax	£21,908	£22,627	£23,366	£24,645	£25,955	£118,501
Profit After Tax	£17,746	£18,328	£18,927	£19,962	£21,024	£95,986
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£17,754	£35,328	£49,272	£60,343	£49,156	£211,853
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change