Flat
N22
0 beds
2 baths
Westbury Avenue, London N22
London, England · N22
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£36,524
↗ 14%After 5 Years
Change In Property Value
£82,583
↗ 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 | £45,600 | £46,284 | £47,441 | £48,627 | £50,086 | £238,038 |
| Total Expenses | £38,300 | £38,414 | £38,573 | £38,736 | £38,924 | £192,947 |
| Profit Before Tax | £7,300 | £7,870 | £8,868 | £9,892 | £11,162 | £45,091 |
| Profit After Tax | £5,913 | £6,374 | £7,183 | £8,012 | £9,041 | £36,524 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £5,921 | £6,382 | £23,183 | £36,573 | £47,047 | £119,107 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 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