Flat
N4
2 beds
2 baths
Residence Tower, Woodberry Grove, London N4
London, England · N4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£57,524
↗ 25%After 5 Years
Change In Property Value
£72,260
↗ 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 | £46,896 | £47,599 | £48,789 | £50,009 | £51,509 | £244,803 |
| Total Expenses | £34,462 | £34,578 | £34,740 | £34,906 | £35,099 | £173,786 |
| Profit Before Tax | £12,434 | £13,021 | £14,049 | £15,103 | £16,411 | £71,017 |
| Profit After Tax | £10,071 | £10,547 | £11,380 | £12,233 | £13,293 | £57,524 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £10,078 | £10,554 | £25,380 | £37,224 | £46,548 | £129,784 |
| 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