Flat N4 1 bed 1 bath

Hythe House, Finsbury Park N4

London, England · N4

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£27,384

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

55%

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	£25,464	£25,846	£26,492	£27,154	£27,969	£132,926
Total Expenses	£19,623	£19,707	£19,815	£19,925	£20,049	£99,118
Profit Before Tax	£5,841	£6,139	£6,677	£7,230	£7,920	£33,807
Profit After Tax	£4,731	£4,972	£5,409	£5,856	£6,415	£27,384
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£4,735	£4,976	£13,009	£19,422	£24,468	£66,611
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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