Flat
N4
2 beds
1 bath
Residence Tower, Woodberry Grove N4
London, England · N4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£22,210
↗ 14%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £26,213 | £26,358 | £26,528 | £26,702 | £26,892 | £132,692 |
| Profit Before Tax | £4,459 | £4,774 | £5,382 | £6,006 | £6,798 | £27,420 |
| Profit After Tax | £3,612 | £3,867 | £4,360 | £4,865 | £5,506 | £22,210 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,617 | £3,872 | £13,860 | £21,823 | £28,072 | £71,243 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 3% | 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