Flat
N22
2 beds
1 bath
Parkside Court, London N22
London, England · N22
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£12,615
↗ 11%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £19,015 | £19,093 | £19,191 | £19,290 | £19,401 | £95,990 |
| Profit Before Tax | £2,357 | £2,599 | £3,044 | £3,501 | £4,073 | £15,574 |
| Profit After Tax | £1,909 | £2,105 | £2,466 | £2,836 | £3,299 | £12,615 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £1,913 | £2,109 | £9,966 | £16,223 | £21,115 | £51,326 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change