Flat N4 2 beds 2 baths

Goodchild Road, London N4

London, England · N4

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£70,042

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

45%

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	£80,712	£81,923	£83,971	£86,070	£88,652	£421,328
Total Expenses	£66,236	£66,554	£66,943	£67,341	£67,782	£334,856
Profit Before Tax	£14,476	£15,369	£17,028	£18,729	£20,870	£86,471
Profit After Tax	£11,726	£12,449	£13,792	£15,170	£16,905	£70,042
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£11,738	£12,461	£38,793	£59,796	£76,289	£199,077
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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