Flat N4 1 bed 1 bath

Odell House, Woodberry Down N4

London, England · N4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£28,334

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£26,136	£26,528	£27,191	£27,871	£28,707	£136,433
Total Expenses	£20,087	£20,172	£20,281	£20,393	£20,519	£101,453
Profit Before Tax	£6,049	£6,356	£6,910	£7,478	£8,188	£34,981
Profit After Tax	£4,900	£5,148	£5,597	£6,057	£6,632	£28,334
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,904	£5,152	£13,397	£19,980	£25,160	£68,593
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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