Flat
N22
1 bed
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£14,040
↗ 11%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
43%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £20,148 | £20,228 | £20,329 | £20,432 | £20,548 | £101,685 |
| Profit Before Tax | £2,652 | £2,914 | £3,392 | £3,881 | £4,495 | £17,334 |
| Profit After Tax | £2,148 | £2,360 | £2,747 | £3,144 | £3,641 | £14,040 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £2,152 | £2,364 | £10,746 | £17,422 | £22,642 | £55,327 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change