Flat
N22
2 beds
1 bath
Thorold Road, London N22
London, England · N22
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£15,449
↗ 11%After 5 Years
Change In Property Value
£43,872
↗ 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 | £24,228 | £24,591 | £25,206 | £25,836 | £26,611 | £126,473 |
| Total Expenses | £21,285 | £21,367 | £21,471 | £21,578 | £21,699 | £107,400 |
| Profit Before Tax | £2,943 | £3,224 | £3,735 | £4,258 | £4,913 | £19,073 |
| Profit After Tax | £2,384 | £2,612 | £3,025 | £3,449 | £3,979 | £15,449 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,388 | £2,616 | £11,525 | £18,622 | £24,170 | £59,322 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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