Flat N4 2 beds 2 baths

The Shoreline Building, Newnton Close N4

London, England · N4

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£59,900

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 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	£48,576	£49,305	£50,537	£51,801	£53,355	£253,573
Total Expenses	£35,622	£35,741	£35,907	£36,077	£36,275	£179,622
Profit Before Tax	£12,954	£13,564	£14,630	£15,723	£17,079	£73,951
Profit After Tax	£10,493	£10,987	£11,850	£12,736	£13,834	£59,900
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£10,500	£10,994	£26,351	£38,619	£48,277	£134,741
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