Flat
N22
1 bed
1 bath
Alexandra Park Road, London N22
London, England · N22
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£40,448
↗ 21%After 5 Years
Change In Property Value
£78,381
↗ 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 | £32,772 | £33,264 | £33,763 | £34,607 | £35,472 | £169,876 |
| Total Expenses | £23,778 | £23,877 | £23,968 | £24,094 | £24,223 | £119,940 |
| Profit Before Tax | £8,994 | £9,387 | £9,795 | £10,512 | £11,248 | £49,936 |
| Profit After Tax | £7,285 | £7,603 | £7,934 | £8,515 | £9,111 | £40,448 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £7,291 | £19,103 | £28,461 | £35,832 | £28,142 | £118,829 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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