Flat
N22
3 beds
2 baths
The Sandlings, London N22
London, England · N22
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£17,699
↗ 12%After 5 Years
Change In Property Value
£48,001
↗ 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 | £26,508 | £26,906 | £27,578 | £28,268 | £29,116 | £138,375 |
| Total Expenses | £23,100 | £23,185 | £23,296 | £23,408 | £23,536 | £116,525 |
| Profit Before Tax | £3,408 | £3,720 | £4,283 | £4,859 | £5,580 | £21,850 |
| Profit After Tax | £2,761 | £3,013 | £3,469 | £3,936 | £4,520 | £17,699 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £2,765 | £3,018 | £12,769 | £20,537 | £26,611 | £65,700 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change