Flat N18 1 bed 1 bath

Statham Grove, London N18

London, England · N18

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£12,989

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£12,821	£12,885	£12,962	£13,040	£13,127	£64,835
Profit Before Tax	£2,671	£2,840	£3,156	£3,480	£3,889	£16,035
Profit After Tax	£2,163	£2,300	£2,556	£2,819	£3,150	£12,989
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£2,166	£2,303	£7,356	£11,387	£14,552	£37,764
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	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