Flat
N22
6 beds
4 baths
Westbury Avenue N22
London, England · N22
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£30,901
↗ 13%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,900 | £40,498 | £41,511 | £42,549 | £43,825 | £208,283 |
| Total Expenses | £33,763 | £33,868 | £34,013 | £34,160 | £34,330 | £170,134 |
| Profit Before Tax | £6,138 | £6,630 | £7,498 | £8,389 | £9,495 | £38,149 |
| Profit After Tax | £4,971 | £5,370 | £6,074 | £6,795 | £7,691 | £30,901 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £4,978 | £5,377 | £20,074 | £31,785 | £40,946 | £103,161 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change