Flat
N4
3 beds
3 baths
Queens Drive, London N4
London, England · N4
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£39,439
↗ 16%After 5 Years
Change In Property Value
£74,325
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,488 | £47,185 | £48,365 | £49,574 | £51,061 | £242,674 |
| Total Expenses | £38,364 | £38,552 | £38,781 | £39,014 | £39,273 | £193,984 |
| Profit Before Tax | £8,124 | £8,633 | £9,584 | £10,560 | £11,788 | £48,690 |
| Profit After Tax | £6,581 | £6,993 | £7,763 | £8,553 | £9,549 | £39,439 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £6,588 | £7,000 | £22,164 | £34,258 | £43,754 | £113,763 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change