Flat
N4
2 beds
2 baths
Willowbrook House N4
London, England · N4
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£71,689
↗ 25%After 5 Years
Change In Property Value
£87,744
↗ 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 | £56,952 | £57,806 | £59,251 | £60,733 | £62,555 | £297,297 |
| Total Expenses | £41,419 | £41,550 | £41,738 | £41,930 | £42,155 | £208,792 |
| Profit Before Tax | £15,533 | £16,256 | £17,514 | £18,803 | £20,400 | £88,505 |
| Profit After Tax | £12,582 | £13,167 | £14,186 | £15,230 | £16,524 | £71,689 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £12,590 | £13,176 | £31,186 | £45,576 | £56,905 | £159,434 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change