Flat N4 0 beds 1 bath

Wightman Road, Harringay N4

London, England · N4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£19,789

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 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	£15,408	£15,639	£15,874	£16,271	£16,677	£79,869
Total Expenses	£10,941	£11,014	£11,079	£11,160	£11,243	£55,437
Profit Before Tax	£4,467	£4,625	£4,795	£5,110	£5,434	£24,431
Profit After Tax	£3,618	£3,746	£3,884	£4,139	£4,401	£19,789
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£3,621	£8,346	£12,095	£15,066	£12,014	£51,142
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	22%	17%	73%

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