Flat
N22
3 beds
1 bath
Westbury Avenue, London, UK N22
London, England · N22
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£27,235
↗ 13%After 5 Years
Change In Property Value
£65,550
↗ 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 | £36,192 | £36,735 | £37,653 | £38,595 | £39,752 | £188,927 |
| Total Expenses | £30,813 | £30,913 | £31,048 | £31,186 | £31,344 | £155,304 |
| Profit Before Tax | £5,379 | £5,822 | £6,605 | £7,409 | £8,408 | £33,623 |
| Profit After Tax | £4,357 | £4,716 | £5,350 | £6,001 | £6,811 | £27,235 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £4,363 | £4,722 | £18,051 | £28,671 | £36,978 | £92,785 |
| 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