Flat N18 1 bed 1 bath

Statham Grove, London N18

London, England · N18

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,498

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£11,619	£11,693	£11,758	£11,840	£11,925	£58,835
Profit Before Tax	£4,137	£4,299	£4,474	£4,798	£5,129	£22,837
Profit After Tax	£3,351	£3,482	£3,624	£3,886	£4,155	£18,498
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£3,353	£8,483	£12,549	£15,763	£12,429	£52,577
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	17%	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