Flat N4 3 beds 2 baths

Goodchild Road, London N4

London, England · N4

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£16,592

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

40%

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	£38,736	£39,317	£40,300	£41,307	£42,547	£202,207
Total Expenses	£35,814	£36,059	£36,332	£36,611	£36,908	£181,724
Profit Before Tax	£2,922	£3,258	£3,968	£4,696	£5,638	£20,483
Profit After Tax	£2,367	£2,639	£3,214	£3,804	£4,567	£16,592
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£2,373	£2,645	£15,214	£25,225	£33,071	£78,529
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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