Flat
N22
2 beds
1 bath
Frankum Mews, Wood Green N22
London, England · N22
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£24,153
↗ 13%After 5 Years
Change In Property Value
£59,873
↗ 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 | £33,060 | £33,556 | £34,395 | £35,255 | £36,312 | £172,578 |
| Total Expenses | £28,318 | £28,413 | £28,540 | £28,670 | £28,818 | £142,759 |
| Profit Before Tax | £4,743 | £5,143 | £5,855 | £6,585 | £7,494 | £29,819 |
| Profit After Tax | £3,841 | £4,166 | £4,742 | £5,334 | £6,070 | £24,153 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £3,847 | £4,171 | £16,343 | £26,040 | £33,625 | £84,026 |
| Return From Rental Income (%) | 2% | 2% | 2% | 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