Flat N4 3 beds 1 bath

Queens Drive, London N4

London, England · N4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£38,660

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 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	£33,492	£33,994	£34,844	£35,715	£36,787	£174,833
Total Expenses	£25,185	£25,281	£25,409	£25,540	£25,690	£127,104
Profit Before Tax	£8,307	£8,713	£9,435	£10,175	£11,097	£47,729
Profit After Tax	£6,729	£7,058	£7,643	£8,242	£8,989	£38,660
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£6,734	£7,063	£17,642	£26,091	£32,740	£90,269
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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