Flat
N7
3 beds
1 bath
Widdenham Road, London N7
London, England · N7
View property listing
Initial Investment
£240,325First YearProfit From Rental Income
£39,395
↗ 16%After 5 Years
Change In Property Value
£74,273
↗ 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 | £46,452 | £47,149 | £48,327 | £49,536 | £51,022 | £242,486 |
| Total Expenses | £38,337 | £38,525 | £38,754 | £38,988 | £39,246 | £193,850 |
| Profit Before Tax | £8,115 | £8,623 | £9,574 | £10,548 | £11,776 | £48,636 |
| Profit After Tax | £6,573 | £6,985 | £7,755 | £8,544 | £9,538 | £39,395 |
| Change In Property Value | £7 | £7 | £14,390 | £25,687 | £34,182 | £74,273 |
| Net Return | £6,580 | £6,992 | £22,145 | £34,231 | £43,720 | £113,668 |
| 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