Flat
N22
1 bed
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£14,617
↗ 11%After 5 Years
Change In Property Value
£42,324
↗ 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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £20,604 | £20,685 | £20,788 | £20,892 | £21,010 | £103,980 |
| Profit Before Tax | £2,772 | £3,041 | £3,532 | £4,035 | £4,666 | £18,046 |
| Profit After Tax | £2,245 | £2,463 | £2,861 | £3,269 | £3,779 | £14,617 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £2,249 | £2,467 | £11,061 | £17,906 | £23,257 | £56,941 |
| 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