Flat
N22
4 beds
2 baths
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£43,564
↗ 14%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,728 | £53,519 | £54,857 | £56,228 | £57,915 | £275,247 |
| Total Expenses | £43,972 | £44,097 | £44,274 | £44,455 | £44,666 | £221,465 |
| Profit Before Tax | £8,756 | £9,422 | £10,583 | £11,773 | £13,249 | £53,782 |
| Profit After Tax | £7,092 | £7,632 | £8,572 | £9,536 | £10,732 | £43,564 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £7,101 | £7,641 | £27,072 | £42,560 | £54,676 | £139,050 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change