Flat
N22
2 beds
1 bath
Stuart Crescent, London N22
London, England · N22
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,338
↗ 19%After 5 Years
Change In Property Value
£47,710
↗ 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 | £19,956 | £20,255 | £20,559 | £21,073 | £21,600 | £103,444 |
| Total Expenses | £15,257 | £15,337 | £15,408 | £15,501 | £15,597 | £77,100 |
| Profit Before Tax | £4,699 | £4,919 | £5,151 | £5,572 | £6,003 | £26,344 |
| Profit After Tax | £3,806 | £3,984 | £4,172 | £4,513 | £4,863 | £21,338 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £3,810 | £10,984 | £16,667 | £21,141 | £16,446 | £69,048 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change