Flat N4 1 bed 1 bath

Spacious 1 Bed Flat, Woodberry Down N4

London, England · N4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£39,479

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,162

↗ 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	£26,136	£26,528	£26,926	£27,599	£28,289	£135,478
Total Expenses	£17,162	£17,251	£17,332	£17,441	£17,553	£86,738
Profit Before Tax	£8,974	£9,277	£9,594	£10,158	£10,736	£48,740
Profit After Tax	£7,269	£7,514	£7,771	£8,228	£8,697	£39,479
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£7,273	£15,314	£21,694	£26,756	£21,604	£92,642
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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