Flat
N22
3 beds
1 bath
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£44,830
↗ 19%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
49%
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 | £44,616 | £45,285 | £46,417 | £47,578 | £49,005 | £232,902 |
| Total Expenses | £35,226 | £35,339 | £35,495 | £35,655 | £35,840 | £177,555 |
| Profit Before Tax | £9,390 | £9,946 | £10,922 | £11,923 | £13,165 | £55,346 |
| Profit After Tax | £7,606 | £8,057 | £8,847 | £9,657 | £10,663 | £44,830 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £7,613 | £8,064 | £23,347 | £35,541 | £45,106 | £119,671 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change