Flat N22 1 bed 1 bath

The Sandlings, London N22

London, England · N22

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£15,360

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£15,960	£16,199	£16,442	£16,853	£17,275	£82,730
Total Expenses	£12,605	£12,679	£12,744	£12,827	£12,912	£63,767
Profit Before Tax	£3,355	£3,520	£3,698	£4,026	£4,363	£18,963
Profit After Tax	£2,718	£2,852	£2,996	£3,261	£3,534	£15,360
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£2,720	£8,452	£12,992	£16,563	£12,801	£53,528
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
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