Flat
N4
1 bed
1 bath
Goodchild Road, London N4
London, England · N4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,908
↗ 14%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
46%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £24,859 | £24,997 | £25,159 | £25,324 | £25,505 | £125,843 |
| Profit Before Tax | £4,193 | £4,491 | £5,066 | £5,656 | £6,406 | £25,812 |
| Profit After Tax | £3,396 | £3,638 | £4,104 | £4,582 | £5,188 | £20,908 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,401 | £3,642 | £13,104 | £20,647 | £26,567 | £67,361 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change