Flat
N4
2 beds
2 baths
Woodberry Grove, London N4
London, England · N4
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£71,576
↗ 25%After 5 Years
Change In Property Value
£87,641
↗ 10%After 5 Years
Return On Investment
56%
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 | £56,880 | £57,733 | £59,177 | £60,656 | £62,476 | £296,921 |
| Total Expenses | £41,372 | £41,503 | £41,691 | £41,882 | £42,107 | £208,556 |
| Profit Before Tax | £15,508 | £16,230 | £17,486 | £18,773 | £20,369 | £88,366 |
| Profit After Tax | £12,561 | £13,146 | £14,164 | £15,206 | £16,498 | £71,576 |
| Change In Property Value | £8 | £8 | £16,980 | £30,310 | £40,334 | £87,641 |
| Net Return | £12,570 | £13,155 | £31,144 | £45,516 | £56,832 | £159,217 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change