Flat
N22
1 bed
1 bath
Caxton Road, London N22
London, England · N22
View property listing
Initial Investment
£130,247First YearProfit From Rental Income
£26,007
↗ 20%After 5 Years
Change In Property Value
£55,207
↗ 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 | £23,088 | £23,434 | £23,786 | £24,380 | £24,990 | £119,679 |
| Total Expenses | £17,340 | £17,424 | £17,500 | £17,602 | £17,705 | £87,571 |
| Profit Before Tax | £5,748 | £6,010 | £6,286 | £6,779 | £7,285 | £32,108 |
| Profit After Tax | £4,656 | £4,868 | £5,091 | £5,491 | £5,901 | £26,007 |
| Change In Property Value | £4 | £8,100 | £14,458 | £19,240 | £13,404 | £55,207 |
| Net Return | £4,660 | £12,968 | £19,550 | £24,731 | £19,305 | £81,214 |
| 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