Flat
N22
3 beds
1 bath
Sirdar Road, Wood Green N22
London, England · N22
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£19,655
↗ 12%After 5 Years
Change In Property Value
£51,614
↗ 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 | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £24,688 | £24,776 | £24,892 | £25,010 | £25,143 | £124,508 |
| Profit Before Tax | £3,813 | £4,151 | £4,759 | £5,382 | £6,160 | £24,266 |
| Profit After Tax | £3,088 | £3,363 | £3,855 | £4,360 | £4,990 | £19,655 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,093 | £3,368 | £13,855 | £22,210 | £28,744 | £71,269 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 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