Flat N7 3 beds 1 bath

Widdenham Road, London N7

London, England · N7

Initial Investment

First Year

£240,325First Year

Profit From Rental Income

After 5 Years

£62,108

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£74,273

↗ 10%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,924	£49,658	£50,899	£52,172	£53,737	£255,390
Total Expenses	£35,439	£35,558	£35,725	£35,896	£36,095	£178,713
Profit Before Tax	£13,485	£14,100	£15,174	£16,276	£17,642	£76,677
Profit After Tax	£10,923	£11,421	£12,291	£13,183	£14,290	£62,108
Change In Property Value	£7	£7	£14,390	£25,687	£34,182	£74,273
Net Return	£10,930	£11,428	£26,681	£38,870	£48,471	£136,381
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	5%	11%	16%	20%	57%

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