Flat
N4
4 beds
4 baths
Mattison Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£229,650First YearProfit From Rental Income
£76,199
↗ 33%After 5 Years
Change In Property Value
£93,920
↗ 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 | £46,164 | £46,856 | £47,559 | £48,748 | £49,967 | £239,295 |
| Total Expenses | £28,785 | £28,904 | £29,016 | £29,176 | £29,341 | £145,222 |
| Profit Before Tax | £17,379 | £17,952 | £18,544 | £19,572 | £20,626 | £94,073 |
| Profit After Tax | £14,077 | £14,541 | £15,020 | £15,853 | £16,707 | £76,199 |
| Change In Property Value | £7 | £13,780 | £24,598 | £32,732 | £22,804 | £93,920 |
| Net Return | £14,084 | £28,321 | £39,618 | £48,586 | £39,511 | £170,120 |
| Return From Rental Income (%) | 6% | 6% | 7% | 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