Flat
N22
2 beds
1 bath
Thorold Road, London N22
London, England · N22
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£29,847
↗ 20%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,656 | £26,041 | £26,431 | £27,092 | £27,770 | £132,990 |
| Total Expenses | £19,044 | £19,133 | £19,213 | £19,321 | £19,431 | £96,142 |
| Profit Before Tax | £6,612 | £6,908 | £7,219 | £7,771 | £8,338 | £36,848 |
| Profit After Tax | £5,355 | £5,595 | £5,847 | £6,295 | £6,754 | £29,847 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £5,360 | £14,596 | £21,912 | £27,673 | £21,648 | £91,188 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change