Flat N18 1 bed 1 bath

Hammond Court, Watermill Lane, London N18

London, England · N18

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£1,329

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£11,871

↗ 10%After 5 Years

Return On Investment

37%

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	£7,428	£7,539	£7,728	£7,921	£8,159	£38,775
Total Expenses	£7,305	£7,363	£7,424	£7,488	£7,554	£37,134
Profit Before Tax	£123	£177	£304	£434	£605	£1,641
Profit After Tax	£99	£143	£246	£351	£490	£1,329
Change In Property Value	£1	£1	£2,300	£4,106	£5,463	£11,871
Net Return	£100	£144	£2,546	£4,457	£5,953	£13,201
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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