Flat
N4
1 bed
1 bath
Woodstock Road, Stroud Green, London N4
London, England · N4
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£26,666
↗ 22%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
54%
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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,189 | £19,259 | £19,353 | £19,449 | £19,559 | £96,809 |
| Profit Before Tax | £5,663 | £5,966 | £6,502 | £7,053 | £7,738 | £32,922 |
| Profit After Tax | £4,587 | £4,832 | £5,267 | £5,713 | £6,268 | £26,666 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £4,591 | £4,836 | £12,967 | £19,458 | £24,558 | £66,409 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change