Flat N4 3 beds 2 baths

Coster Avenue, London N4

London, England · N4

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£66,508

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,268	£54,067	£55,419	£56,804	£58,508	£278,066
Total Expenses	£38,868	£38,994	£39,172	£39,355	£39,568	£195,958
Profit Before Tax	£14,400	£15,073	£16,246	£17,449	£18,940	£82,108
Profit After Tax	£11,664	£12,209	£13,159	£14,134	£15,342	£66,508
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£11,672	£12,217	£29,060	£42,516	£53,110	£148,574
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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