Flat N22 1 bed 1 bath

Myddleton Road, Wood Green N22

London, England · N22

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£25,278

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£34,200	£34,713	£35,581	£36,470	£37,564	£178,529
Total Expenses	£29,225	£29,322	£29,452	£29,585	£29,737	£147,321
Profit Before Tax	£4,975	£5,391	£6,129	£6,885	£7,828	£31,207
Profit After Tax	£4,030	£4,366	£4,964	£5,577	£6,340	£25,278
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£4,036	£4,372	£16,965	£26,998	£34,845	£87,215
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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