Flat
N22
1 bed
1 bath
Caxton Road, London N22
London, England · N22
View property listing
Initial Investment
£130,247First YearProfit From Rental Income
£14,326
↗ 11%After 5 Years
Change In Property Value
£41,807
↗ 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 | £23,088 | £23,434 | £24,020 | £24,621 | £25,359 | £120,522 |
| Total Expenses | £20,377 | £20,458 | £20,559 | £20,663 | £20,780 | £102,836 |
| Profit Before Tax | £2,711 | £2,977 | £3,461 | £3,958 | £4,580 | £17,686 |
| Profit After Tax | £2,196 | £2,411 | £2,803 | £3,206 | £3,710 | £14,326 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,240 | £41,807 |
| Net Return | £2,200 | £2,415 | £10,903 | £17,664 | £22,950 | £56,133 |
| 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