Flat
N4
1 bed
1 bath
Woodberry Grove, London N4
London, England · N4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,475
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
47%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,886 | £22,004 | £22,143 | £22,286 | £22,442 | £110,762 |
| Profit Before Tax | £3,938 | £4,207 | £4,723 | £5,252 | £5,923 | £24,043 |
| Profit After Tax | £3,189 | £3,408 | £3,826 | £4,254 | £4,797 | £19,475 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,193 | £3,412 | £11,826 | £18,535 | £23,800 | £60,766 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change