Flat
N4
2 beds
2 baths
Queens Drive, London N4
London, England · N4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£68,351
↗ 33%After 5 Years
Change In Property Value
£85,196
↗ 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 | £41,880 | £42,508 | £43,146 | £44,224 | £45,330 | £217,089 |
| Total Expenses | £26,297 | £26,410 | £26,515 | £26,665 | £26,818 | £132,705 |
| Profit Before Tax | £15,583 | £16,098 | £16,631 | £17,560 | £18,512 | £84,384 |
| Profit After Tax | £12,622 | £13,039 | £13,471 | £14,223 | £14,995 | £68,351 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £12,628 | £25,540 | £35,784 | £43,915 | £35,680 | £153,547 |
| 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