Flat
N4
1 bed
1 bath
Goodchild Road, London N4
London, England · N4
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£45,305
↗ 24%After 5 Years
Change In Property Value
£58,840
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,196 | £38,769 | £39,738 | £40,732 | £41,954 | £199,388 |
| Total Expenses | £28,434 | £28,538 | £28,678 | £28,821 | £28,986 | £143,456 |
| Profit Before Tax | £9,762 | £10,231 | £11,061 | £11,911 | £12,968 | £55,932 |
| Profit After Tax | £7,907 | £8,287 | £8,959 | £9,648 | £10,504 | £45,305 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £7,913 | £8,293 | £20,359 | £29,997 | £37,583 | £104,146 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change