Flat
N4
1 bed
1 bath
The Shoreline N4
London, England · N4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£33,041
↗ 23%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,484 | £29,926 | £30,674 | £31,441 | £32,385 | £153,910 |
| Total Expenses | £22,405 | £22,496 | £22,613 | £22,734 | £22,871 | £113,119 |
| Profit Before Tax | £7,079 | £7,431 | £8,061 | £8,707 | £9,514 | £40,791 |
| Profit After Tax | £5,734 | £6,019 | £6,529 | £7,053 | £7,706 | £33,041 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £5,738 | £6,023 | £15,330 | £22,761 | £28,609 | £78,461 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change