Flat
N22
2 beds
1 bath
Whittington Road, Bowes Park N22
London, England · N22
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£19,363
↗ 12%After 5 Years
Change In Property Value
£51,098
↗ 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 | £28,212 | £28,635 | £29,351 | £30,085 | £30,987 | £147,270 |
| Total Expenses | £24,460 | £24,549 | £24,663 | £24,780 | £24,913 | £123,366 |
| Profit Before Tax | £3,752 | £4,087 | £4,688 | £5,304 | £6,074 | £23,905 |
| Profit After Tax | £3,039 | £3,310 | £3,797 | £4,297 | £4,920 | £19,363 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £3,044 | £3,315 | £13,697 | £21,968 | £28,436 | £70,461 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 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