Flat N4 1 bed 1 bath

Spacious 1 Bed Flat, Woodberry Down N4

London, England · N4

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£21,245

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

50%

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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£20,151	£20,248	£20,366	£20,487	£20,622	£101,873
Profit Before Tax	£4,390	£4,661	£5,165	£5,682	£6,332	£26,229
Profit After Tax	£3,555	£3,775	£4,183	£4,602	£5,129	£21,245
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,559	£3,779	£11,784	£18,168	£23,182	£60,472
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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