Flat N4 3 beds 3 baths

Queens Drive, London N4

London, England · N4

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£59,425

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,325

↗ 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	£48,240	£48,964	£50,188	£51,442	£52,986	£251,819
Total Expenses	£35,390	£35,508	£35,674	£35,843	£36,040	£178,455
Profit Before Tax	£12,850	£13,455	£14,514	£15,599	£16,946	£73,364
Profit After Tax	£10,409	£10,899	£11,756	£12,635	£13,726	£59,425
Change In Property Value	£7	£7	£14,400	£25,705	£34,205	£74,325
Net Return	£10,416	£10,906	£26,157	£38,340	£47,931	£133,750
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