Flat
N4
1 bed
1 bath
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£57,269
↗ 33%After 5 Years
Change In Property Value
£72,928
↗ 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 | £35,844 | £36,382 | £36,927 | £37,851 | £38,797 | £185,800 |
| Total Expenses | £22,798 | £22,902 | £22,997 | £23,132 | £23,269 | £115,097 |
| Profit Before Tax | £13,046 | £13,480 | £13,930 | £14,719 | £15,528 | £70,703 |
| Profit After Tax | £10,567 | £10,919 | £11,283 | £11,922 | £12,578 | £57,269 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £10,573 | £21,619 | £30,383 | £37,339 | £30,284 | £130,197 |
| Return From Rental Income (%) | 6% | 6% | 6% | 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