Flat
N4
1 bed
1 bath
Kingly Building, Woodberry Down, London N4
London, England · N4
View property listing
Initial Investment
£201,650First YearProfit From Rental Income
£33,045
↗ 16%After 5 Years
Change In Property Value
£62,866
↗ 10%After 5 Years
Return On Investment
48%
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 | £39,324 | £39,914 | £40,912 | £41,934 | £43,193 | £205,277 |
| Total Expenses | £32,526 | £32,687 | £32,882 | £33,082 | £33,302 | £164,480 |
| Profit Before Tax | £6,798 | £7,226 | £8,029 | £8,853 | £9,890 | £40,796 |
| Profit After Tax | £5,506 | £5,853 | £6,504 | £7,171 | £8,011 | £33,045 |
| Change In Property Value | £6 | £6 | £12,180 | £21,742 | £28,932 | £62,866 |
| Net Return | £5,512 | £5,860 | £18,684 | £28,912 | £36,943 | £95,911 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change