Flat N22 1 bed 1 bath

Tower Terrace, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£14,676

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

48%

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	£19,380	£19,671	£20,162	£20,667	£21,287	£101,166
Total Expenses	£16,436	£16,511	£16,603	£16,697	£16,802	£83,048
Profit Before Tax	£2,944	£3,160	£3,560	£3,969	£4,485	£18,118
Profit After Tax	£2,385	£2,560	£2,883	£3,215	£3,633	£14,676
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,388	£2,563	£9,183	£14,461	£18,598	£47,193
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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