Flat N22 4 beds 3 baths

Boundary Road, London N22

London, England · N22

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£65,974

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£119,275

↗ 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	£49,872	£50,620	£51,379	£52,664	£53,980	£258,516
Total Expenses	£35,140	£35,265	£35,382	£35,552	£35,727	£177,067
Profit Before Tax	£14,732	£15,355	£15,997	£17,112	£18,254	£81,449
Profit After Tax	£11,933	£12,438	£12,958	£13,860	£14,786	£65,974
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£11,941	£29,938	£44,196	£55,429	£43,745	£185,249
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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