Flat
N22
2 beds
1 bath
Frankum Mews, London N22
London, England · N22
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£28,075
↗ 13%After 5 Years
Change In Property Value
£67,093
↗ 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 | £37,044 | £37,600 | £38,540 | £39,503 | £40,688 | £193,375 |
| Total Expenses | £31,491 | £31,593 | £31,730 | £31,870 | £32,031 | £158,715 |
| Profit Before Tax | £5,553 | £6,007 | £6,810 | £7,633 | £8,657 | £34,660 |
| Profit After Tax | £4,498 | £4,866 | £5,516 | £6,183 | £7,012 | £28,075 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £4,504 | £4,872 | £18,515 | £29,387 | £37,890 | £95,168 |
| 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