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

£7,285

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

42%

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	£16,604	£17,019	£17,530	£83,313
Total Expenses	£14,705	£14,775	£14,858	£14,944	£15,037	£74,320
Profit Before Tax	£1,255	£1,424	£1,746	£2,076	£2,493	£8,994
Profit After Tax	£1,017	£1,154	£1,414	£1,681	£2,019	£7,285
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£1,019	£1,157	£7,014	£11,678	£15,321	£36,189
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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