Flat
N22
1 bed
1 bath
Alexandra Park Road, London N22
London, England · N22
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£23,861
↗ 13%After 5 Years
Change In Property Value
£59,356
↗ 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 | £32,772 | £33,264 | £34,095 | £34,948 | £35,996 | £171,074 |
| Total Expenses | £28,090 | £28,185 | £28,312 | £28,441 | £28,588 | £141,616 |
| Profit Before Tax | £4,682 | £5,078 | £5,784 | £6,507 | £7,408 | £29,458 |
| Profit After Tax | £3,792 | £4,113 | £4,685 | £5,271 | £6,000 | £23,861 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £3,798 | £4,119 | £16,185 | £25,798 | £33,317 | £83,217 |
| Return From Rental Income (%) | 2% | 2% | 2% | 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