Flat N4 1 bed 0 baths

Coleridge Road, London N4

London, England · N4

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£48,661

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 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	£31,152	£31,619	£32,094	£32,896	£33,718	£161,479
Total Expenses	£20,077	£20,173	£20,262	£20,384	£20,509	£101,404
Profit Before Tax	£11,075	£11,446	£11,832	£12,512	£13,210	£60,075
Profit After Tax	£8,971	£9,271	£9,584	£10,135	£10,700	£48,661
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£8,976	£18,571	£26,184	£32,226	£26,090	£112,047
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