Flat N22 0 beds 2 baths

Westbury Avenue, London N22

London, England · N22

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£59,604

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£45,600	£46,284	£46,978	£48,153	£49,357	£236,372
Total Expenses	£32,300	£32,418	£32,529	£32,688	£32,851	£162,786
Profit Before Tax	£13,300	£13,866	£14,449	£15,465	£16,505	£73,585
Profit After Tax	£10,773	£11,231	£11,704	£12,526	£13,369	£59,604
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£10,781	£27,231	£40,264	£50,532	£39,847	£168,655
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