Flat
N22
2 beds
1 bath
Arcadian Gardens, Wood Green, London N22
London, England · N22
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£14,032
↗ 11%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £20,150 | £20,230 | £20,331 | £20,434 | £20,550 | £101,695 |
| Profit Before Tax | £2,650 | £2,912 | £3,390 | £3,879 | £4,493 | £17,324 |
| Profit After Tax | £2,147 | £2,359 | £2,746 | £3,142 | £3,639 | £14,032 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,151 | £2,363 | £10,746 | £17,423 | £22,642 | £55,324 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change