Flat N22 3 beds 2 baths

The Sandlings, London N22

London, England · N22

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£23,043

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 10%After 5 Years

Return On Investment

47%

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	£30,024	£30,474	£31,236	£32,017	£32,978	£156,729
Total Expenses	£25,351	£25,486	£25,646	£25,810	£25,989	£128,282
Profit Before Tax	£4,673	£4,988	£5,590	£6,208	£6,989	£28,448
Profit After Tax	£3,785	£4,041	£4,528	£5,028	£5,661	£23,043
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£3,790	£4,045	£13,828	£21,629	£27,752	£71,044
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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