Flat
N22
3 beds
2 baths
Crawley Road, London N22
London, England · N22
View property listing
Initial Investment
£285,982First YearProfit From Rental Income
£54,025
↗ 19%After 5 Years
Change In Property Value
£87,739
↗ 10%After 5 Years
Return On Investment
50%
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 | £52,308 | £53,093 | £54,420 | £55,780 | £57,454 | £273,055 |
| Total Expenses | £40,953 | £41,077 | £41,253 | £41,433 | £41,643 | £206,358 |
| Profit Before Tax | £11,355 | £12,016 | £13,167 | £14,348 | £15,811 | £66,697 |
| Profit After Tax | £9,198 | £9,733 | £10,665 | £11,622 | £12,807 | £54,025 |
| Change In Property Value | £8 | £8 | £16,999 | £30,344 | £40,379 | £87,739 |
| Net Return | £9,206 | £9,741 | £27,665 | £41,966 | £53,186 | £141,764 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change