Flat
N4
1 bed
0 baths
Coleridge Road, London N4
London, England · N4
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£35,371
↗ 23%After 5 Years
Change In Property Value
£48,001
↗ 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 | £31,152 | £31,619 | £32,410 | £33,220 | £34,217 | £162,618 |
| Total Expenses | £23,564 | £23,657 | £23,779 | £23,904 | £24,046 | £118,949 |
| Profit Before Tax | £7,588 | £7,962 | £8,631 | £9,316 | £10,171 | £43,668 |
| Profit After Tax | £6,146 | £6,450 | £6,991 | £7,546 | £8,238 | £35,371 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £6,151 | £6,454 | £16,291 | £24,147 | £30,329 | £83,373 |
| 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