Flat N18 1 bed 1 bath

Statham Grove, London N18

London, England · N18

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£12,175

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

51%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£12,361	£12,423	£12,499	£12,576	£12,661	£62,519
Profit Before Tax	£2,495	£2,655	£2,957	£3,267	£3,657	£15,031
Profit After Tax	£2,021	£2,151	£2,395	£2,646	£2,962	£12,175
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£2,023	£2,153	£6,995	£10,857	£13,889	£35,918
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	16%	20%	51%

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