Flat N16 2 beds 2 baths

Somerford Grove Estate, Stoke Newington, London N16

London, England · N16

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£27,405

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£21,673	£21,762	£21,876	£21,993	£22,125	£109,429
Profit Before Tax	£5,771	£6,094	£6,676	£7,273	£8,019	£33,833
Profit After Tax	£4,674	£4,936	£5,408	£5,891	£6,496	£27,405
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,679	£4,940	£13,908	£21,064	£26,686	£71,277
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change