Flat
N4
1 bed
1 bath
Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£194,125First YearProfit From Rental Income
£63,715
↗ 33%After 5 Years
Change In Property Value
£80,085
↗ 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 | £39,360 | £39,950 | £40,550 | £41,563 | £42,602 | £204,026 |
| Total Expenses | £24,839 | £24,948 | £25,049 | £25,192 | £25,339 | £125,366 |
| Profit Before Tax | £14,521 | £15,003 | £15,501 | £16,371 | £17,264 | £78,660 |
| Profit After Tax | £11,762 | £12,152 | £12,556 | £13,261 | £13,984 | £63,715 |
| Change In Property Value | £6 | £11,750 | £20,974 | £27,910 | £19,444 | £80,085 |
| Net Return | £11,768 | £23,902 | £33,530 | £41,171 | £33,428 | £143,799 |
| 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