Flat
N22
4 beds
2 baths
Cheshire Road, London N22
London, England · N22
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£39,358
↗ 14%After 5 Years
Change In Property Value
£87,744
↗ 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 | £48,456 | £49,183 | £50,412 | £51,673 | £53,223 | £252,947 |
| Total Expenses | £40,569 | £40,688 | £40,854 | £41,024 | £41,222 | £204,357 |
| Profit Before Tax | £7,887 | £8,495 | £9,558 | £10,649 | £12,001 | £48,590 |
| Profit After Tax | £6,388 | £6,881 | £7,742 | £8,626 | £9,721 | £39,358 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £6,397 | £6,889 | £24,743 | £38,971 | £50,102 | £127,102 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 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