Flat
N4
3 beds
2 baths
Residence Tower, Woodberry Grove N4
London, England · N4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£77,532
↗ 33%After 5 Years
Change In Property Value
£95,420
↗ 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 | £46,896 | £47,599 | £48,313 | £49,521 | £50,759 | £243,089 |
| Total Expenses | £29,212 | £29,332 | £29,445 | £29,607 | £29,774 | £147,371 |
| Profit Before Tax | £17,684 | £18,267 | £18,869 | £19,914 | £20,985 | £95,719 |
| Profit After Tax | £14,324 | £14,796 | £15,284 | £16,130 | £16,998 | £77,532 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £14,331 | £28,796 | £40,274 | £49,385 | £40,166 | £172,952 |
| Return From Rental Income (%) | 6% | 6% | 7% | 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