Flat N22 2 beds 1 bath

Frankum Mews, Wood Green N22

London, England · N22

Initial Investment

First Year

£217,750First Year

Profit From Rental Income

After 5 Years

£35,677

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£67,615

↗ 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	£42,288	£42,922	£43,995	£45,095	£46,448	£220,749
Total Expenses	£34,945	£35,117	£35,326	£35,540	£35,776	£176,704
Profit Before Tax	£7,343	£7,805	£8,669	£9,556	£10,672	£44,045
Profit After Tax	£5,948	£6,322	£7,022	£7,740	£8,645	£35,677
Change In Property Value	£7	£7	£13,100	£23,384	£31,117	£67,615
Net Return	£5,954	£6,329	£20,122	£31,124	£39,762	£103,291
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