Flat
N4
1 bed
1 bath
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£56,033
↗ 33%After 5 Years
Change In Property Value
£71,565
↗ 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 | £35,172 | £35,700 | £36,235 | £37,141 | £38,069 | £182,317 |
| Total Expenses | £22,409 | £22,512 | £22,606 | £22,739 | £22,874 | £113,140 |
| Profit Before Tax | £12,763 | £13,188 | £13,629 | £14,402 | £15,195 | £69,177 |
| Profit After Tax | £10,338 | £10,682 | £11,039 | £11,666 | £12,308 | £56,033 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £10,343 | £21,182 | £29,782 | £36,607 | £29,684 | £127,598 |
| 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