Flat
N4
4 beds
4 baths
Mattison Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£229,650First YearProfit From Rental Income
£56,506
↗ 25%After 5 Years
Change In Property Value
£71,124
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,164 | £46,856 | £48,028 | £49,229 | £50,705 | £240,982 |
| Total Expenses | £33,952 | £34,068 | £34,228 | £34,392 | £34,582 | £171,222 |
| Profit Before Tax | £12,212 | £12,789 | £13,800 | £14,837 | £16,123 | £69,760 |
| Profit After Tax | £9,891 | £10,359 | £11,178 | £12,018 | £13,060 | £56,506 |
| Change In Property Value | £7 | £7 | £13,780 | £24,598 | £32,733 | £71,124 |
| Net Return | £9,898 | £10,366 | £24,958 | £36,616 | £45,793 | £127,630 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change