Flat
N22
4 beds
2 baths
Brampton Park Road, London N22
London, England · N22
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£53,392
↗ 14%After 5 Years
Change In Property Value
£113,551
↗ 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 | £62,700 | £63,640 | £65,232 | £66,862 | £68,868 | £327,302 |
| Total Expenses | £51,913 | £52,053 | £52,255 | £52,462 | £52,705 | £261,386 |
| Profit Before Tax | £10,788 | £11,588 | £12,977 | £14,401 | £16,163 | £65,916 |
| Profit After Tax | £8,738 | £9,386 | £10,511 | £11,665 | £13,092 | £53,392 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £8,749 | £9,397 | £32,512 | £50,935 | £65,351 | £166,944 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 17% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change