Flat N4 3 beds 2 baths

Residence Tower, Woodberry Grove N4

London, England · N4

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£30,332

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

44%

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	£45,192	£45,870	£47,017	£48,192	£49,638	£235,908
Total Expenses	£39,188	£39,414	£39,677	£39,946	£40,237	£198,462
Profit Before Tax	£6,004	£6,456	£7,340	£8,246	£9,400	£37,447
Profit After Tax	£4,863	£5,229	£5,945	£6,680	£7,614	£30,332
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£4,870	£5,236	£19,945	£31,670	£40,870	£102,592
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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