Flat
N4
3 beds
3 baths
Kingly Building N4
London, England · N4
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£128,259
↗ 25%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £97,152 | £98,609 | £101,075 | £103,601 | £106,709 | £507,147 |
| Total Expenses | £69,244 | £69,436 | £69,725 | £70,022 | £70,375 | £348,802 |
| Profit Before Tax | £27,908 | £29,174 | £31,349 | £33,580 | £36,334 | £158,345 |
| Profit After Tax | £22,606 | £23,631 | £25,393 | £27,200 | £29,431 | £128,259 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £22,620 | £23,645 | £54,394 | £78,966 | £98,317 | £277,941 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change