Flat
N4
5 beds
2 baths
Ashfield Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£57,335
↗ 19%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
50%
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 | £55,080 | £55,906 | £57,304 | £58,736 | £60,499 | £287,525 |
| Total Expenses | £43,017 | £43,146 | £43,328 | £43,516 | £43,734 | £216,741 |
| Profit Before Tax | £12,063 | £12,760 | £13,975 | £15,221 | £16,764 | £70,784 |
| Profit After Tax | £9,771 | £10,336 | £11,320 | £12,329 | £13,579 | £57,335 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £9,780 | £10,345 | £29,220 | £44,281 | £56,098 | £149,724 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change