Flat
N4
3 beds
2 baths
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£89,232
↗ 33%After 5 Years
Change In Property Value
£108,370
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,268 | £54,067 | £54,878 | £56,250 | £57,656 | £276,119 |
| Total Expenses | £32,906 | £33,036 | £33,158 | £33,337 | £33,520 | £165,957 |
| Profit Before Tax | £20,362 | £21,031 | £21,720 | £22,913 | £24,136 | £110,162 |
| Profit After Tax | £16,493 | £17,035 | £17,593 | £18,560 | £19,550 | £89,232 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £16,501 | £32,935 | £45,975 | £56,328 | £45,862 | £197,601 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change