Flat
N4
1 bed
1 bath
Nature View Apartments, Woodberry Grove N4
London, England · N4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,806
↗ 14%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £23,706 | £23,842 | £23,999 | £24,161 | £24,336 | £120,044 |
| Profit Before Tax | £3,738 | £4,014 | £4,553 | £5,105 | £5,808 | £23,217 |
| Profit After Tax | £3,028 | £3,251 | £3,688 | £4,135 | £4,704 | £18,806 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,032 | £3,256 | £12,188 | £19,308 | £24,895 | £62,678 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 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