Flat N4 3 beds 3 baths

Queens Drive, London N4

London, England · N4

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£80,005

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£98,146

↗ 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	£48,240	£48,964	£49,698	£50,941	£52,214	£250,056
Total Expenses	£29,990	£30,112	£30,227	£30,393	£30,563	£151,285
Profit Before Tax	£18,250	£18,851	£19,471	£20,548	£21,651	£98,771
Profit After Tax	£14,783	£15,270	£15,772	£16,644	£17,537	£80,005
Change In Property Value	£7	£14,400	£25,704	£34,205	£23,829	£98,146
Net Return	£14,790	£29,670	£41,476	£50,849	£41,367	£178,151
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
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