Flat
N4
3 beds
3 baths
Kingly Building N4
London, England · N4
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£169,710
↗ 32%After 5 Years
Change In Property Value
£197,655
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £97,152 | £98,609 | £100,088 | £102,591 | £105,155 | £503,596 |
| Total Expenses | £58,369 | £58,565 | £58,754 | £59,046 | £59,345 | £294,078 |
| Profit Before Tax | £38,783 | £40,045 | £41,335 | £43,545 | £45,811 | £209,518 |
| Profit After Tax | £31,414 | £32,436 | £33,481 | £35,271 | £37,107 | £169,710 |
| Change In Property Value | £15 | £29,000 | £51,766 | £68,885 | £47,990 | £197,655 |
| Net Return | £31,429 | £61,436 | £85,247 | £104,157 | £85,097 | £367,365 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 16% | 20% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change