Flat
N22
3 beds
1 bath
Lordship Lane, London N22
London, England · N22
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,619
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,852 | £21,969 | £22,108 | £22,250 | £22,405 | £110,584 |
| Profit Before Tax | £3,972 | £4,242 | £4,759 | £5,289 | £5,960 | £24,221 |
| Profit After Tax | £3,217 | £3,436 | £3,855 | £4,284 | £4,827 | £19,619 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,221 | £3,440 | £11,855 | £18,564 | £23,830 | £60,910 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change