Flat
N22
2 beds
1 bath
High Road Wood Green, London N22
London, England · N22
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£21,365
↗ 12%After 5 Years
Change In Property Value
£54,711
↗ 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 | £30,216 | £30,669 | £31,436 | £32,222 | £33,189 | £157,732 |
| Total Expenses | £26,049 | £26,141 | £26,260 | £26,383 | £26,522 | £131,355 |
| Profit Before Tax | £4,167 | £4,529 | £5,176 | £5,839 | £6,666 | £26,376 |
| Profit After Tax | £3,375 | £3,668 | £4,192 | £4,730 | £5,400 | £21,365 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £3,380 | £3,673 | £14,792 | £23,651 | £30,579 | £76,076 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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