Flat
N22
4 beds
3 baths
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£40,729
↗ 14%After 5 Years
Change In Property Value
£90,325
↗ 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 | £49,872 | £50,620 | £51,886 | £53,183 | £54,778 | £260,339 |
| Total Expenses | £41,703 | £41,824 | £41,993 | £42,167 | £42,369 | £210,055 |
| Profit Before Tax | £8,169 | £8,796 | £9,892 | £11,016 | £12,409 | £50,283 |
| Profit After Tax | £6,617 | £7,125 | £8,013 | £8,923 | £10,052 | £40,729 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £6,626 | £7,134 | £25,513 | £40,161 | £51,621 | £131,054 |
| 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