Flat
N22
2 beds
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£217,750First YearProfit From Rental Income
£28,359
↗ 13%After 5 Years
Change In Property Value
£67,615
↗ 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 | £37,332 | £37,892 | £38,839 | £39,810 | £41,005 | £194,878 |
| Total Expenses | £31,720 | £31,822 | £31,960 | £32,101 | £32,263 | £159,867 |
| Profit Before Tax | £5,612 | £6,070 | £6,879 | £7,709 | £8,742 | £35,011 |
| Profit After Tax | £4,545 | £4,916 | £5,572 | £6,245 | £7,081 | £28,359 |
| Change In Property Value | £7 | £7 | £13,100 | £23,384 | £31,117 | £67,615 |
| Net Return | £4,552 | £4,923 | £18,672 | £29,628 | £38,198 | £95,974 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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