Flat
N8
4 beds
2 baths
Wightman Road, London N8
London, England · N8
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£54,875
↗ 24%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,200 | £46,893 | £48,065 | £49,267 | £50,745 | £241,170 |
| Total Expenses | £34,393 | £34,508 | £34,668 | £34,832 | £35,022 | £173,423 |
| Profit Before Tax | £11,808 | £12,385 | £13,397 | £14,435 | £15,722 | £67,747 |
| Profit After Tax | £9,564 | £10,032 | £10,852 | £11,692 | £12,735 | £54,875 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £9,571 | £10,039 | £24,852 | £36,683 | £45,990 | £127,135 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change