Flat
N4
2 beds
2 baths
Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£373,250First YearProfit From Rental Income
£123,930
↗ 33%After 5 Years
Change In Property Value
£146,878
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £72,192 | £73,275 | £74,374 | £76,233 | £78,139 | £374,213 |
| Total Expenses | £43,888 | £44,046 | £44,197 | £44,425 | £44,658 | £221,213 |
| Profit Before Tax | £28,304 | £29,229 | £30,177 | £31,809 | £33,481 | £153,000 |
| Profit After Tax | £22,926 | £23,675 | £24,443 | £25,765 | £27,120 | £123,930 |
| Change In Property Value | £11 | £21,550 | £38,467 | £51,189 | £35,662 | £146,878 |
| Net Return | £22,937 | £45,226 | £62,911 | £76,954 | £62,781 | £270,808 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change