Flat N14 4 beds 3 baths

The Woodlands, London N14

London, England · N14

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£57,347

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,072	£51,838	£53,134	£54,462	£56,096	£266,603
Total Expenses	£38,847	£38,970	£39,142	£39,319	£39,525	£195,804
Profit Before Tax	£12,225	£12,868	£13,992	£15,143	£16,571	£70,799
Profit After Tax	£9,902	£10,423	£11,333	£12,266	£13,423	£57,347
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£9,910	£10,431	£27,334	£40,827	£51,429	£139,930
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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