Flat
N7
3 beds
1 bath
Widdenham Road, London N7
London, England · N7
View property listing
Initial Investment
£240,325First YearProfit From Rental Income
£82,655
↗ 34%After 5 Years
Change In Property Value
£98,078
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,924 | £49,658 | £50,403 | £51,663 | £52,954 | £253,602 |
| Total Expenses | £30,042 | £30,166 | £30,281 | £30,449 | £30,621 | £151,559 |
| Profit Before Tax | £18,882 | £19,492 | £20,122 | £21,214 | £22,334 | £102,043 |
| Profit After Tax | £15,294 | £15,789 | £16,298 | £17,183 | £18,090 | £82,655 |
| Change In Property Value | £7 | £14,390 | £25,686 | £34,181 | £23,813 | £98,078 |
| Net Return | £15,301 | £30,179 | £41,985 | £51,364 | £41,903 | £180,733 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change