Flat
N4
3 beds
2 baths
Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£126,093
↗ 33%After 5 Years
Change In Property Value
£149,264
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £73,368 | £74,469 | £75,586 | £77,475 | £79,412 | £380,309 |
| Total Expenses | £44,568 | £44,728 | £44,881 | £45,112 | £45,348 | £224,638 |
| Profit Before Tax | £28,800 | £29,740 | £30,704 | £32,363 | £34,064 | £155,671 |
| Profit After Tax | £23,328 | £24,089 | £24,871 | £26,214 | £27,592 | £126,093 |
| Change In Property Value | £11 | £21,900 | £39,092 | £52,020 | £36,241 | £149,264 |
| Net Return | £23,339 | £45,990 | £63,962 | £78,234 | £63,832 | £275,357 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change