Flat
N8
4 beds
2 baths
Coleraine Road, London N8
London, England · N8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£98,721
↗ 33%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,400 | £60,291 | £61,195 | £62,725 | £64,293 | £307,905 |
| Total Expenses | £36,898 | £37,037 | £37,168 | £37,363 | £37,562 | £186,027 |
| Profit Before Tax | £22,503 | £23,254 | £24,027 | £25,362 | £26,731 | £121,878 |
| Profit After Tax | £18,227 | £18,836 | £19,462 | £20,544 | £21,652 | £98,721 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £18,236 | £36,836 | £51,592 | £63,300 | £51,439 | £221,404 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change