Flat N8 1 bed 1 bath

Smithfield Square, London N8

London, England · N8

Initial Investment

First Year

£127,800First Year

Profit From Rental Income

After 5 Years

£20,834

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,085

↗ 10%After 5 Years

Return On Investment

48%

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	£25,692	£26,077	£26,729	£27,398	£28,219	£134,116
Total Expenses	£21,430	£21,539	£21,670	£21,804	£21,952	£108,395
Profit Before Tax	£4,262	£4,538	£5,059	£5,593	£6,268	£25,720
Profit After Tax	£3,452	£3,676	£4,098	£4,531	£5,077	£20,834
Change In Property Value	£4	£4	£7,960	£14,209	£18,908	£41,085
Net Return	£3,456	£3,680	£12,058	£18,739	£23,985	£61,919
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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