Flat
N22
2 beds
1 bath
Arcadian Gardens, London N22
London, England · N22
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£16,867
↗ 12%After 5 Years
Change In Property Value
£46,453
↗ 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 | £25,656 | £26,041 | £26,692 | £27,359 | £28,180 | £133,928 |
| Total Expenses | £22,419 | £22,504 | £22,612 | £22,722 | £22,847 | £113,105 |
| Profit Before Tax | £3,237 | £3,537 | £4,080 | £4,637 | £5,333 | £20,823 |
| Profit After Tax | £2,622 | £2,865 | £3,305 | £3,756 | £4,319 | £16,867 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,626 | £2,869 | £12,305 | £19,821 | £25,698 | £63,319 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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