Flat N4 1 bed 1 bath

Coster Avenue, London N4

London, England · N4

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£41,979

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£35,844	£36,382	£37,291	£38,223	£39,370	£187,111
Total Expenses	£26,811	£26,910	£27,044	£27,181	£27,339	£135,285
Profit Before Tax	£9,033	£9,471	£10,247	£11,042	£12,032	£51,826
Profit After Tax	£7,317	£7,672	£8,300	£8,944	£9,746	£41,979
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£7,322	£7,677	£19,000	£28,044	£35,162	£97,206
Return From Rental Income (%)	4%	4%	5%	5%	6%	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