Flat N4 2 beds 2 baths

Woodberry Down, Finsbury Park N4

London, England · N4

Initial Investment

First Year

£375,250First Year

Profit From Rental Income

After 5 Years

£60,342

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£111,745

↗ 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	£69,888	£70,936	£72,710	£74,527	£76,763	£364,825
Total Expenses	£57,426	£57,703	£58,041	£58,387	£58,771	£290,328
Profit Before Tax	£12,462	£13,233	£14,668	£16,140	£17,993	£74,496
Profit After Tax	£10,094	£10,719	£11,881	£13,074	£14,574	£60,342
Change In Property Value	£11	£11	£21,650	£38,646	£51,427	£111,745
Net Return	£10,105	£10,730	£33,532	£51,720	£66,001	£172,087
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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