Flat N22 1 bed 1 bath

Salisbury Road, London N22

London, England · N22

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£20,028

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 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	£19,092	£19,378	£19,669	£20,161	£20,665	£98,965
Total Expenses	£14,688	£14,766	£14,837	£14,928	£15,021	£74,239
Profit Before Tax	£4,404	£4,612	£4,833	£5,233	£5,644	£24,726
Profit After Tax	£3,567	£3,736	£3,914	£4,239	£4,572	£20,028
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£3,571	£10,436	£15,874	£20,154	£15,659	£65,693
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	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