Flat
N4
1 bed
1 bath
Kingly Building, Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£201,650First YearProfit From Rental Income
£66,354
↗ 33%After 5 Years
Change In Property Value
£83,015
↗ 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 | £40,800 | £41,412 | £42,033 | £43,084 | £44,161 | £211,490 |
| Total Expenses | £25,675 | £25,786 | £25,889 | £26,036 | £26,186 | £129,571 |
| Profit Before Tax | £15,125 | £15,626 | £16,144 | £17,048 | £17,975 | £81,919 |
| Profit After Tax | £12,252 | £12,657 | £13,077 | £13,809 | £14,560 | £66,354 |
| Change In Property Value | £6 | £12,180 | £21,742 | £28,932 | £20,156 | £83,015 |
| Net Return | £12,258 | £24,837 | £34,818 | £42,741 | £34,715 | £149,370 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change