Flat
N22
2 beds
2 baths
Caxton Road, London N22
London, England · N22
View property listing
Initial Investment
£215,997First YearProfit From Rental Income
£46,819
↗ 22%After 5 Years
Change In Property Value
£88,603
↗ 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 | £37,044 | £37,600 | £38,164 | £39,118 | £40,096 | £192,021 |
| Total Expenses | £26,618 | £26,724 | £26,821 | £26,958 | £27,099 | £134,219 |
| Profit Before Tax | £10,426 | £10,876 | £11,343 | £12,160 | £12,997 | £57,801 |
| Profit After Tax | £8,445 | £8,810 | £9,188 | £9,849 | £10,528 | £46,819 |
| Change In Property Value | £6 | £13,000 | £23,205 | £30,879 | £21,513 | £88,603 |
| Net Return | £8,452 | £21,810 | £32,393 | £40,729 | £32,040 | £135,423 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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