Flat N5 1 bed 1 bath

Eaststand Apartments, London N5

London, England · N5

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£25,018

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,420	£24,786	£25,406	£26,041	£26,822	£127,476
Total Expenses	£19,122	£19,204	£19,309	£19,417	£19,537	£96,590
Profit Before Tax	£5,298	£5,582	£6,097	£6,624	£7,285	£30,886
Profit After Tax	£4,292	£4,521	£4,938	£5,366	£5,901	£25,018
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£4,295	£4,525	£12,338	£18,575	£23,479	£63,212
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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