Flat
N4
1 bed
1 bath
Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£202,875First YearProfit From Rental Income
£66,805
↗ 33%After 5 Years
Change In Property Value
£83,492
↗ 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 | £41,040 | £41,656 | £42,280 | £43,337 | £44,421 | £212,734 |
| Total Expenses | £25,811 | £25,923 | £26,026 | £26,174 | £26,325 | £130,259 |
| Profit Before Tax | £15,229 | £15,733 | £16,254 | £17,164 | £18,096 | £82,476 |
| Profit After Tax | £12,335 | £12,744 | £13,166 | £13,903 | £14,658 | £66,805 |
| Change In Property Value | £6 | £12,250 | £21,866 | £29,098 | £20,272 | £83,492 |
| Net Return | £12,341 | £24,994 | £35,032 | £43,001 | £34,929 | £150,298 |
| 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