Flat
N4
2 beds
2 baths
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£99,649
↗ 34%After 5 Years
Change In Property Value
£119,956
↗ 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 | £58,956 | £59,840 | £60,738 | £62,256 | £63,813 | £305,603 |
| Total Expenses | £36,210 | £36,348 | £36,479 | £36,672 | £36,871 | £182,580 |
| Profit Before Tax | £22,746 | £23,492 | £24,259 | £25,584 | £26,942 | £123,024 |
| Profit After Tax | £18,425 | £19,029 | £19,650 | £20,723 | £21,823 | £99,649 |
| Change In Property Value | £9 | £17,600 | £31,416 | £41,806 | £29,125 | £119,956 |
| Net Return | £18,433 | £36,629 | £51,066 | £62,529 | £50,948 | £219,606 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| 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