Flat N4 1 bed 1 bath

The Shoreline N4

London, England · N4

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£45,615

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,978

↗ 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	£29,484	£29,926	£30,375	£31,135	£31,913	£152,833
Total Expenses	£19,105	£19,200	£19,286	£19,403	£19,524	£96,518
Profit Before Tax	£10,379	£10,727	£11,090	£11,731	£12,389	£56,315
Profit After Tax	£8,407	£8,689	£8,983	£9,502	£10,035	£45,615
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£8,411	£17,489	£24,691	£30,405	£24,598	£105,594
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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