Flat N22 5 beds 5 baths

St Albans Crescent, Wood Green N22

London, England · N22

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£42,965

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£72,255

↗ 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	£43,068	£43,714	£44,807	£45,927	£47,305	£224,821
Total Expenses	£34,077	£34,188	£34,340	£34,496	£34,676	£171,778
Profit Before Tax	£8,991	£9,526	£10,467	£11,431	£12,628	£53,043
Profit After Tax	£7,282	£7,716	£8,478	£9,259	£10,229	£42,965
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£7,289	£7,723	£22,477	£34,248	£43,482	£115,220
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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