Flat
N22
4 beds
2 baths
Brampton Park Road, London N22
London, England · N22
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£85,129
↗ 22%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,700 | £63,640 | £64,595 | £66,210 | £67,865 | £325,011 |
| Total Expenses | £43,663 | £43,807 | £43,943 | £44,146 | £44,355 | £219,913 |
| Profit Before Tax | £19,038 | £19,834 | £20,652 | £22,064 | £23,511 | £105,098 |
| Profit After Tax | £15,420 | £16,065 | £16,728 | £17,872 | £19,044 | £85,129 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £15,431 | £38,066 | £55,999 | £70,129 | £55,450 | £235,075 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change