Flat
N4
2 beds
1 bath
Grand Parade, Harringay, London N4
London, England · N4
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£34,896
↗ 23%After 5 Years
Change In Property Value
£47,485
↗ 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 | £30,816 | £31,278 | £32,060 | £32,862 | £33,848 | £160,864 |
| Total Expenses | £23,332 | £23,424 | £23,545 | £23,670 | £23,811 | £117,782 |
| Profit Before Tax | £7,484 | £7,854 | £8,515 | £9,192 | £10,037 | £43,082 |
| Profit After Tax | £6,062 | £6,362 | £6,897 | £7,446 | £8,130 | £34,896 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £6,067 | £6,366 | £16,097 | £23,868 | £29,983 | £82,381 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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