Flat N22 2 beds 2 baths

Caxton Road, London N22

London, England · N22

Initial Investment

First Year

£215,997First Year

Profit From Rental Income

After 5 Years

£28,067

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£67,098

↗ 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	£31,493	£31,595	£31,731	£31,872	£32,033	£158,723
Profit Before Tax	£5,551	£6,005	£6,808	£7,631	£8,655	£34,651
Profit After Tax	£4,496	£4,864	£5,515	£6,181	£7,011	£28,067
Change In Property Value	£6	£7	£13,000	£23,205	£30,880	£67,098
Net Return	£4,503	£4,871	£18,515	£29,387	£37,890	£95,166
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change