Flat N22 2 beds 1 bath

Frankum Mews, London N22

London, England · N22

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£35,395

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,964	£42,593	£43,658	£44,750	£46,092	£219,058
Total Expenses	£34,679	£34,850	£35,057	£35,270	£35,504	£175,360
Profit Before Tax	£7,285	£7,743	£8,601	£9,480	£10,588	£43,697
Profit After Tax	£5,901	£6,272	£6,967	£7,679	£8,576	£35,395
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£5,907	£6,279	£19,966	£30,883	£39,454	£102,488
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change