Flat N22 2 beds 1 bath

Frankum Mews, Wood Green N22

London, England · N22

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£21,904

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 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	£30,780	£31,242	£32,023	£32,823	£33,808	£160,676
Total Expenses	£26,503	£26,595	£26,716	£26,840	£26,981	£133,633
Profit Before Tax	£4,278	£4,647	£5,307	£5,984	£6,827	£27,042
Profit After Tax	£3,465	£3,764	£4,299	£4,847	£5,530	£21,904
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£3,470	£3,769	£15,099	£24,125	£31,184	£77,648
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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