Flat N22 2 beds 1 bath

Woodside Road, London N22

London, England · N22

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£26,443

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,889

↗ 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	£23,376	£23,727	£24,083	£24,685	£25,302	£121,172
Total Expenses	£17,529	£17,614	£17,691	£17,793	£17,897	£88,525
Profit Before Tax	£5,847	£6,112	£6,392	£6,892	£7,404	£32,646
Profit After Tax	£4,736	£4,951	£5,177	£5,582	£5,997	£26,443
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£4,740	£13,151	£19,814	£25,060	£19,567	£82,332
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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