Flat
N8
4 beds
2 baths
Coleraine Road, London N8
London, England · N8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£72,971
↗ 24%After 5 Years
Change In Property Value
£92,906
↗ 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 | £59,400 | £60,291 | £61,798 | £63,343 | £65,244 | £310,076 |
| Total Expenses | £43,648 | £43,783 | £43,976 | £44,175 | £44,407 | £219,988 |
| Profit Before Tax | £15,753 | £16,508 | £17,822 | £19,169 | £20,836 | £90,088 |
| Profit After Tax | £12,760 | £13,372 | £14,436 | £15,527 | £16,877 | £72,971 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £12,769 | £13,381 | £32,436 | £47,657 | £59,634 | £165,877 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change