Flat
N4
1 bed
1 bath
Wilberforce Road, London N4
London, England · N4
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£36,797
↗ 24%After 5 Years
Change In Property Value
£49,550
↗ 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 | £32,160 | £32,642 | £33,458 | £34,295 | £35,324 | £167,880 |
| Total Expenses | £24,260 | £24,354 | £24,479 | £24,606 | £24,752 | £122,451 |
| Profit Before Tax | £7,900 | £8,288 | £8,980 | £9,689 | £10,572 | £45,428 |
| Profit After Tax | £6,399 | £6,713 | £7,274 | £7,848 | £8,563 | £36,797 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £6,404 | £6,718 | £16,874 | £24,984 | £31,367 | £86,347 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 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