Flat N4 2 beds 2 baths

Coster Avenue, London N4

London, England · N4

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£66,983

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£53,604	£54,408	£55,768	£57,162	£58,877	£279,820
Total Expenses	£39,100	£39,227	£39,406	£39,589	£39,803	£197,125
Profit Before Tax	£14,504	£15,181	£16,362	£17,573	£19,074	£82,695
Profit After Tax	£11,748	£12,297	£13,254	£14,234	£15,450	£66,983
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£11,756	£12,305	£29,254	£42,795	£53,456	£149,566
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