Flat
N4
2 beds
2 baths
Woodberry Grove, London N4
London, England · N4
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£46,880
↗ 16%After 5 Years
Change In Property Value
£87,641
↗ 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 | £54,816 | £55,638 | £57,029 | £58,455 | £60,209 | £286,147 |
| Total Expenses | £45,148 | £45,367 | £45,635 | £45,909 | £46,212 | £228,271 |
| Profit Before Tax | £9,668 | £10,271 | £11,394 | £12,546 | £13,997 | £57,876 |
| Profit After Tax | £7,831 | £8,319 | £9,229 | £10,162 | £11,337 | £46,880 |
| Change In Property Value | £8 | £8 | £16,980 | £30,310 | £40,334 | £87,641 |
| Net Return | £7,840 | £8,328 | £26,210 | £40,472 | £51,671 | £134,521 |
| 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