Flat
N4
1 bed
1 bath
Kingly Building, Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£201,650First YearProfit From Rental Income
£48,948
↗ 24%After 5 Years
Change In Property Value
£62,866
↗ 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 | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £30,242 | £30,349 | £30,496 | £30,646 | £30,819 | £152,552 |
| Profit Before Tax | £10,558 | £11,063 | £11,952 | £12,863 | £13,995 | £60,430 |
| Profit After Tax | £8,552 | £8,961 | £9,681 | £10,419 | £11,336 | £48,948 |
| Change In Property Value | £6 | £6 | £12,180 | £21,742 | £28,932 | £62,866 |
| Net Return | £8,558 | £8,967 | £21,861 | £32,161 | £40,268 | £111,814 |
| 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