Flat
N22
3 beds
1 bath
Park View Gardens, Wood Green N22
London, England · N22
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£26,695
↗ 13%After 5 Years
Change In Property Value
£64,518
↗ 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 | £35,628 | £36,162 | £37,066 | £37,993 | £39,133 | £185,983 |
| Total Expenses | £30,360 | £30,459 | £30,592 | £30,729 | £30,886 | £153,026 |
| Profit Before Tax | £5,268 | £5,703 | £6,474 | £7,264 | £8,247 | £32,957 |
| Profit After Tax | £4,267 | £4,620 | £5,244 | £5,884 | £6,680 | £26,695 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £4,274 | £4,626 | £17,744 | £28,197 | £36,372 | £91,213 |
| 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