Flat N4 2 beds 2 baths

Skylark Point, Woodberry Down, London N4

London, England · N4

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£65,082

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£80,518

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,260	£53,044	£54,370	£55,729	£57,401	£272,804
Total Expenses	£38,173	£38,297	£38,472	£38,652	£38,862	£192,456
Profit Before Tax	£14,088	£14,747	£15,898	£17,077	£18,539	£80,348
Profit After Tax	£11,411	£11,945	£12,877	£13,832	£15,017	£65,082
Change In Property Value	£8	£8	£15,600	£27,847	£37,056	£80,518
Net Return	£11,419	£11,953	£28,477	£41,679	£52,072	£145,600
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change