Flat
N22
2 beds
1 bath
High Road Wood Green, London N22
London, England · N22
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£39,620
↗ 21%After 5 Years
Change In Property Value
£77,017
↗ 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 | £32,208 | £32,691 | £33,181 | £34,011 | £34,861 | £166,953 |
| Total Expenses | £23,400 | £23,498 | £23,588 | £23,713 | £23,840 | £118,039 |
| Profit Before Tax | £8,808 | £9,193 | £9,593 | £10,298 | £11,021 | £48,914 |
| Profit After Tax | £7,135 | £7,446 | £7,771 | £8,342 | £8,927 | £39,620 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £7,140 | £18,747 | £27,941 | £35,183 | £27,626 | £116,638 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change