Flat
N4
2 beds
1 bath
Residence Tower, Woodberry Grove N4
London, England · N4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£38,698
↗ 24%After 5 Years
Change In Property Value
£51,614
↗ 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 | £33,504 | £34,007 | £34,857 | £35,728 | £36,800 | £174,895 |
| Total Expenses | £25,188 | £25,284 | £25,412 | £25,543 | £25,693 | £127,120 |
| Profit Before Tax | £8,316 | £8,722 | £9,445 | £10,185 | £11,107 | £47,775 |
| Profit After Tax | £6,736 | £7,065 | £7,650 | £8,250 | £8,997 | £38,698 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £6,741 | £7,070 | £17,650 | £26,100 | £32,750 | £90,312 |
| 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