Flat N22 3 beds 2 baths

The Sandlings, London N22

London, England · N22

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£31,112

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,508	£26,906	£27,309	£27,992	£28,692	£137,406
Total Expenses	£19,612	£19,702	£19,783	£19,893	£20,006	£98,997
Profit Before Tax	£6,896	£7,204	£7,526	£8,099	£8,686	£38,410
Profit After Tax	£5,586	£5,835	£6,096	£6,560	£7,035	£31,112
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£5,590	£15,135	£22,697	£28,651	£22,425	£94,498
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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