Flat N4 0 beds 1 bath

Wightman Road, Hornsey N4

London, England · N4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,219

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,639	£16,030	£16,431	£16,924	£80,432
Total Expenses	£12,666	£12,735	£12,817	£12,901	£12,993	£64,113
Profit Before Tax	£2,742	£2,904	£3,213	£3,530	£3,931	£16,319
Profit After Tax	£2,221	£2,352	£2,602	£2,859	£3,184	£13,219
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£2,223	£2,355	£7,203	£11,070	£14,111	£36,961
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change