Flat
N4
1 bed
1 bath
Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£195,875First YearProfit From Rental Income
£64,333
↗ 33%After 5 Years
Change In Property Value
£80,766
↗ 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 | £39,696 | £40,291 | £40,896 | £41,918 | £42,966 | £205,768 |
| Total Expenses | £25,033 | £25,143 | £25,244 | £25,388 | £25,536 | £126,345 |
| Profit Before Tax | £14,663 | £15,149 | £15,652 | £16,530 | £17,430 | £79,423 |
| Profit After Tax | £11,877 | £12,270 | £12,678 | £13,389 | £14,119 | £64,333 |
| Change In Property Value | £6 | £11,850 | £21,152 | £28,148 | £19,610 | £80,766 |
| Net Return | £11,883 | £24,120 | £33,830 | £41,537 | £33,728 | £145,099 |
| 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