Flat
N22
1 bed
1 bath
Lyndhurst Road, London N22
London, England · N22
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£11,956
↗ 16%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,680 | £13,885 | £14,093 | £14,446 | £14,807 | £70,911 |
| Total Expenses | £11,090 | £11,161 | £11,222 | £11,299 | £11,378 | £56,150 |
| Profit Before Tax | £2,590 | £2,725 | £2,871 | £3,146 | £3,429 | £14,761 |
| Profit After Tax | £2,098 | £2,207 | £2,326 | £2,549 | £2,777 | £11,956 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £2,100 | £7,007 | £10,894 | £13,950 | £10,720 | £44,672 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change