Flat N22 1 bed 0 baths

Truro Road, London N22

London, England · N22

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£3,011

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£18,402

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,692	£7,807	£7,924	£8,123	£8,326	£39,872
Total Expenses	£7,113	£7,174	£7,227	£7,289	£7,352	£36,155
Profit Before Tax	£579	£633	£697	£834	£974	£3,717
Profit After Tax	£469	£513	£565	£675	£789	£3,011
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£470	£3,213	£5,384	£7,089	£5,257	£21,414
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

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