Flat N22 1 bed 1 bath

Portman House, 136 High Road N22

London, England · N22

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£8,410

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£15,613	£15,684	£15,771	£15,859	£15,956	£78,882
Profit Before Tax	£1,488	£1,672	£2,020	£2,376	£2,826	£10,382
Profit After Tax	£1,205	£1,355	£1,636	£1,925	£2,289	£8,410
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,208	£1,358	£7,636	£12,635	£16,541	£39,378
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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