Flat N22 2 beds 1 bath

Clarence Road, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,617	£18,057	£18,509	£88,639
Total Expenses	£13,363	£13,438	£13,505	£13,591	£13,679	£67,576
Profit Before Tax	£3,738	£3,918	£4,112	£4,466	£4,830	£21,064
Profit After Tax	£3,027	£3,174	£3,330	£3,618	£3,912	£17,061
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£3,030	£9,174	£14,041	£17,870	£13,841	£57,956
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change