Flat
N4
3 beds
1 bath
Queens Drive, London N4
London, England · N4
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£52,949
↗ 32%After 5 Years
Change In Property Value
£68,150
↗ 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 | £33,492 | £33,994 | £34,504 | £35,367 | £36,251 | £173,609 |
| Total Expenses | £21,435 | £21,535 | £21,627 | £21,755 | £21,886 | £108,240 |
| Profit Before Tax | £12,057 | £12,459 | £12,877 | £13,611 | £14,365 | £65,369 |
| Profit After Tax | £9,766 | £10,092 | £10,430 | £11,025 | £11,635 | £52,949 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £9,771 | £20,091 | £28,279 | £34,776 | £28,182 | £121,099 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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