Flat N4 2 beds 2 baths

The Shoreline Building, Newnton Close N4

London, England · N4

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£80,623

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£98,828

↗ 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	£48,576	£49,305	£50,044	£51,295	£52,578	£251,798
Total Expenses	£30,184	£30,307	£30,422	£30,589	£30,760	£152,263
Profit Before Tax	£18,392	£18,997	£19,622	£20,706	£21,818	£99,534
Profit After Tax	£14,897	£15,388	£15,894	£16,772	£17,672	£80,623
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£14,904	£29,888	£41,777	£51,214	£41,667	£179,451
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change