Flat N4 2 beds 2 baths

Hartingtons Court, Coster Avenue, Hackney, London N4

London, England · N4

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£93,513

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£113,141

↗ 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	£55,608	£56,442	£57,289	£58,721	£60,189	£288,249
Total Expenses	£34,266	£34,399	£34,525	£34,710	£34,900	£172,800
Profit Before Tax	£21,342	£22,043	£22,764	£24,011	£25,289	£115,448
Profit After Tax	£17,287	£17,855	£18,439	£19,449	£20,484	£93,513
Change In Property Value	£8	£16,600	£29,631	£39,431	£27,470	£113,141
Net Return	£17,295	£34,455	£48,070	£58,880	£47,955	£206,654
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
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