Flat
N4
1 bed
1 bath
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£38,223
↗ 24%After 5 Years
Change In Property Value
£51,098
↗ 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 | £33,168 | £33,666 | £34,507 | £35,370 | £36,431 | £173,141 |
| Total Expenses | £24,956 | £25,052 | £25,179 | £25,309 | £25,458 | £125,953 |
| Profit Before Tax | £8,212 | £8,614 | £9,328 | £10,061 | £10,973 | £47,188 |
| Profit After Tax | £6,652 | £6,977 | £7,556 | £8,149 | £8,888 | £38,223 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £6,657 | £6,982 | £17,456 | £25,821 | £32,405 | £89,321 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| 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