Flat
N4
4 beds
4 baths
Mattison Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£229,650First YearProfit From Rental Income
£37,640
↗ 16%After 5 Years
Change In Property Value
£71,124
↗ 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 | £44,484 | £45,151 | £46,280 | £47,437 | £48,860 | £232,213 |
| Total Expenses | £36,733 | £36,914 | £37,133 | £37,357 | £37,605 | £185,744 |
| Profit Before Tax | £7,751 | £8,237 | £9,147 | £10,080 | £11,255 | £46,469 |
| Profit After Tax | £6,278 | £6,672 | £7,409 | £8,164 | £9,116 | £37,640 |
| Change In Property Value | £7 | £7 | £13,780 | £24,598 | £32,733 | £71,124 |
| Net Return | £6,285 | £6,679 | £21,189 | £32,762 | £41,849 | £108,764 |
| 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