Flat
N4
1 bed
1 bath
Woollaston Road, London N4
London, England · N4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£46,852
↗ 32%After 5 Years
Change In Property Value
£61,341
↗ 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 | £30,156 | £30,608 | £31,067 | £31,844 | £32,640 | £156,316 |
| Total Expenses | £19,494 | £19,590 | £19,676 | £19,796 | £19,918 | £98,475 |
| Profit Before Tax | £10,662 | £11,019 | £11,391 | £12,048 | £12,722 | £57,842 |
| Profit After Tax | £8,636 | £8,925 | £9,227 | £9,759 | £10,305 | £46,852 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £8,640 | £17,925 | £25,292 | £31,137 | £25,198 | £108,193 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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