Flat N4 2 beds 2 baths

The Shoreline Building, Newnton Close N4

London, England · N4

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£33,520

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

45%

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	£46,812	£47,514	£48,702	£49,920	£51,417	£244,365
Total Expenses	£40,096	£40,319	£40,580	£40,848	£41,140	£202,982
Profit Before Tax	£6,716	£7,195	£8,122	£9,072	£10,278	£41,383
Profit After Tax	£5,440	£5,828	£6,579	£7,348	£8,325	£33,520
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£5,448	£5,836	£21,079	£33,231	£42,768	£108,361
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change