Flat
N22
4 beds
2 baths
Cheshire Road, London N22
London, England · N22
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£63,881
↗ 22%After 5 Years
Change In Property Value
£115,867
↗ 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 | £48,456 | £49,183 | £49,921 | £51,169 | £52,448 | £251,176 |
| Total Expenses | £34,194 | £34,317 | £34,432 | £34,598 | £34,769 | £172,311 |
| Profit Before Tax | £14,262 | £14,866 | £15,489 | £16,570 | £17,679 | £78,865 |
| Profit After Tax | £11,552 | £12,041 | £12,546 | £13,422 | £14,320 | £63,881 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £11,560 | £29,041 | £42,891 | £53,803 | £42,452 | £179,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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