Flat N18 1 bed 1 bath

Statham Grove, London N18

London, England · N18

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£17,398

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,715

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£11,234	£11,307	£11,371	£11,451	£11,534	£56,897
Profit Before Tax	£3,886	£4,040	£4,206	£4,515	£4,832	£21,479
Profit After Tax	£3,148	£3,272	£3,407	£3,657	£3,914	£17,398
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£3,150	£8,073	£11,975	£15,059	£11,857	£50,113
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	21%	16%	69%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change