Flat
N4
1 bed
1 bath
Wightman Road, London N4
London, England · N4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£37,625
↗ 31%After 5 Years
Change In Property Value
£51,118
↗ 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 | £25,128 | £25,505 | £25,887 | £26,535 | £27,198 | £130,253 |
| Total Expenses | £16,578 | £16,666 | £16,745 | £16,852 | £16,961 | £83,803 |
| Profit Before Tax | £8,550 | £8,839 | £9,142 | £9,683 | £10,237 | £46,450 |
| Profit After Tax | £6,925 | £7,159 | £7,405 | £7,843 | £8,292 | £37,625 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £6,929 | £14,660 | £20,793 | £25,658 | £20,703 | £88,743 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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