Flat
N22
2 beds
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£23,614
↗ 13%After 5 Years
Change In Property Value
£58,840
↗ 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 | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £27,864 | £27,959 | £28,085 | £28,213 | £28,360 | £140,480 |
| Profit Before Tax | £4,632 | £5,024 | £5,724 | £6,440 | £7,333 | £29,153 |
| Profit After Tax | £3,752 | £4,070 | £4,636 | £5,217 | £5,940 | £23,614 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £3,757 | £4,075 | £16,036 | £25,566 | £33,019 | £82,454 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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