Flat
N22
2 beds
2 baths
Portman House, High Road, London N22
London, England · N22
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£12,076
↗ 10%After 5 Years
Change In Property Value
£37,678
↗ 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 | £20,808 | £21,120 | £21,648 | £22,189 | £22,855 | £108,621 |
| Total Expenses | £18,562 | £18,639 | £18,735 | £18,833 | £18,942 | £93,712 |
| Profit Before Tax | £2,246 | £2,481 | £2,913 | £3,356 | £3,913 | £14,908 |
| Profit After Tax | £1,819 | £2,009 | £2,360 | £2,719 | £3,169 | £12,076 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £1,823 | £2,013 | £9,660 | £15,749 | £20,509 | £49,754 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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