Flat N4 1 bed 1 bath

Emperor Point, Woodberry Down, Finsbury Park, London N4

London, England · N4

Initial Investment

First Year

£182,750First Year

Profit From Rental Income

After 5 Years

£59,742

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£75,654

↗ 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	£37,188	£37,746	£38,312	£39,270	£40,252	£192,767
Total Expenses	£23,576	£23,682	£23,779	£23,917	£24,058	£119,012
Profit Before Tax	£13,612	£14,064	£14,533	£15,353	£16,194	£73,756
Profit After Tax	£11,026	£11,392	£11,771	£12,436	£13,117	£59,742
Change In Property Value	£6	£11,100	£19,814	£26,366	£18,369	£75,654
Net Return	£11,031	£22,492	£31,585	£38,802	£31,486	£135,396
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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