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

£10,366

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

43%

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	£19,863	£20,359	£20,970	£99,663
Total Expenses	£17,200	£17,275	£17,366	£17,460	£17,564	£86,865
Profit Before Tax	£1,892	£2,103	£2,496	£2,900	£3,407	£12,798
Profit After Tax	£1,532	£1,704	£2,022	£2,349	£2,759	£10,366
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£1,536	£1,707	£8,722	£14,308	£18,674	£44,948
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%

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