Flat N22 2 beds 1 bath

Frankum Mews, London N22

London, England · N22

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£46,825

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£88,597

↗ 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	£26,617	£26,722	£26,820	£26,957	£27,097	£134,212
Profit Before Tax	£10,427	£10,878	£11,344	£12,161	£12,998	£57,809
Profit After Tax	£8,446	£8,811	£9,189	£9,850	£10,529	£46,825
Change In Property Value	£6	£12,999	£23,203	£30,877	£21,511	£88,597
Net Return	£8,453	£21,810	£32,392	£40,728	£32,040	£135,422
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