Flat N22 1 bed 1 bath

Tower Terrace, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£8,702

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

42%

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	£17,388	£17,649	£18,090	£18,542	£19,099	£90,768
Total Expenses	£15,840	£15,912	£15,999	£16,088	£16,186	£80,024
Profit Before Tax	£1,548	£1,737	£2,091	£2,454	£2,912	£10,743
Profit After Tax	£1,254	£1,407	£1,694	£1,988	£2,359	£8,702
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£1,257	£1,410	£7,794	£12,877	£16,849	£40,187
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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