Flat
N8
4 beds
2 baths
Wightman Road, London N8
London, England · N8
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£74,902
↗ 32%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £29,143 | £29,262 | £29,373 | £29,534 | £29,699 | £147,010 |
| Profit Before Tax | £17,058 | £17,631 | £18,223 | £19,252 | £20,307 | £92,472 |
| Profit After Tax | £13,817 | £14,281 | £14,761 | £15,594 | £16,449 | £74,902 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £13,824 | £28,281 | £39,751 | £48,849 | £39,617 | £170,322 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change