Flat
N4
1 bed
1 bath
Goodchild Road, London N4
London, England · N4
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£61,596
↗ 33%After 5 Years
Change In Property Value
£77,699
↗ 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 | £38,196 | £38,769 | £39,350 | £40,334 | £41,343 | £197,992 |
| Total Expenses | £24,159 | £24,267 | £24,366 | £24,506 | £24,649 | £121,947 |
| Profit Before Tax | £14,037 | £14,502 | £14,985 | £15,828 | £16,693 | £76,045 |
| Profit After Tax | £11,370 | £11,747 | £12,138 | £12,821 | £13,521 | £61,596 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £11,375 | £23,147 | £32,487 | £39,900 | £32,386 | £139,295 |
| 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