Flat N4 3 beds 2 baths

Sandpiper Building, London N4

London, England · N4

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£78,772

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£61,980	£62,910	£64,482	£66,095	£68,077	£323,544
Total Expenses	£44,897	£45,036	£45,237	£45,442	£45,683	£226,295
Profit Before Tax	£17,083	£17,873	£19,246	£20,653	£22,395	£97,249
Profit After Tax	£13,837	£14,477	£15,589	£16,729	£18,140	£78,772
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£13,846	£14,487	£34,090	£49,752	£62,084	£174,258
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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