Flat
N4
2 beds
2 baths
Darter House, Woodberry Down N4
London, England · N4
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£43,744
↗ 16%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
47%
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 | £51,324 | £52,094 | £53,396 | £54,731 | £56,373 | £267,918 |
| Total Expenses | £42,307 | £42,514 | £42,765 | £43,022 | £43,306 | £213,913 |
| Profit Before Tax | £9,017 | £9,580 | £10,631 | £11,709 | £13,067 | £54,005 |
| Profit After Tax | £7,304 | £7,760 | £8,611 | £9,484 | £10,584 | £43,744 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £7,312 | £7,768 | £24,512 | £37,867 | £48,353 | £125,811 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change