Flat N22 0 beds 3 baths

125 Myddleton Road, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£55,372

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,756	£43,397	£44,048	£45,150	£46,278	£221,629
Total Expenses	£30,407	£30,521	£30,627	£30,779	£30,935	£153,268
Profit Before Tax	£12,349	£12,876	£13,421	£14,370	£15,344	£68,361
Profit After Tax	£10,003	£10,430	£10,871	£11,640	£12,428	£55,372
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£10,010	£25,430	£37,646	£47,270	£37,251	£157,608
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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