Flat N7 1 bed 1 bath

Sterling Way, London N7

London, England · N7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£54,847

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,996	£34,506	£35,024	£35,899	£36,797	£176,221
Total Expenses	£21,487	£21,588	£21,681	£21,810	£21,943	£108,509
Profit Before Tax	£12,509	£12,918	£13,343	£14,089	£14,854	£67,712
Profit After Tax	£10,132	£10,463	£10,808	£11,412	£12,032	£54,847
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£10,137	£20,464	£28,658	£35,165	£28,580	£123,004
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	18%	22%	17%	75%

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