Flat
N4
3 beds
2 baths
Sandpiper Building, London N4
London, England · N4
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£48,375
↗ 15%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
46%
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 | £59,724 | £60,620 | £62,135 | £63,689 | £65,599 | £311,767 |
| Total Expenses | £49,829 | £50,083 | £50,388 | £50,701 | £51,044 | £252,045 |
| Profit Before Tax | £9,895 | £10,537 | £11,747 | £12,988 | £14,555 | £59,722 |
| Profit After Tax | £8,015 | £8,535 | £9,515 | £10,520 | £11,790 | £48,375 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £8,024 | £8,544 | £28,016 | £43,544 | £55,734 | £143,862 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change