Flat
N22
2 beds
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£25,571
↗ 13%After 5 Years
Change In Property Value
£62,453
↗ 10%After 5 Years
Return On Investment
44%
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 | £34,488 | £35,005 | £35,880 | £36,777 | £37,881 | £180,032 |
| Total Expenses | £29,452 | £29,550 | £29,680 | £29,814 | £29,967 | £148,463 |
| Profit Before Tax | £5,036 | £5,455 | £6,200 | £6,964 | £7,914 | £31,569 |
| Profit After Tax | £4,079 | £4,419 | £5,022 | £5,640 | £6,410 | £25,571 |
| Change In Property Value | £6 | £6 | £12,100 | £21,599 | £28,742 | £62,453 |
| Net Return | £4,085 | £4,425 | £17,122 | £27,239 | £35,152 | £88,024 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change