Flat
N4
2 beds
2 baths
Hartingtons Court, Coster Avenue, Hackney, London N4
London, England · N4
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£69,788
↗ 25%After 5 Years
Change In Property Value
£85,680
↗ 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 | £55,608 | £56,442 | £57,853 | £59,300 | £61,078 | £290,281 |
| Total Expenses | £40,491 | £40,620 | £40,805 | £40,993 | £41,214 | £204,123 |
| Profit Before Tax | £15,117 | £15,822 | £17,049 | £18,306 | £19,865 | £86,159 |
| Profit After Tax | £12,245 | £12,816 | £13,809 | £14,828 | £16,091 | £69,788 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £12,253 | £12,824 | £30,410 | £44,460 | £55,522 | £155,468 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change