Flat N22 3 beds 1 bath

Marlborough Road, London N22

London, England · N22

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£36,217

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£29,928	£30,377	£30,833	£31,603	£32,393	£155,134
Total Expenses	£21,885	£21,980	£22,066	£22,185	£22,307	£110,422
Profit Before Tax	£8,043	£8,397	£8,766	£9,418	£10,087	£44,712
Profit After Tax	£6,515	£6,802	£7,101	£7,629	£8,170	£36,217
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£6,520	£17,302	£25,844	£32,570	£25,546	£107,782
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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