Flat N5 1 bed 1 bath

Eaststand Apartments, London N5

London, England · N5

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£35,601

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,420	£24,786	£25,158	£25,787	£26,432	£126,583
Total Expenses	£16,347	£16,433	£16,512	£16,616	£16,723	£82,631
Profit Before Tax	£8,073	£8,353	£8,647	£9,171	£9,708	£43,952
Profit After Tax	£6,539	£6,766	£7,004	£7,428	£7,864	£35,601
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£6,543	£14,166	£20,213	£25,006	£20,109	£86,037
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	73%

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