Flat N4 1 bed 1 bath

Coster Avenue, London N4

London, England · N4

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£25,962

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

48%

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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£25,990	£26,121	£26,278	£26,438	£26,616	£131,443
Profit Before Tax	£5,330	£5,669	£6,307	£6,961	£7,785	£32,052
Profit After Tax	£4,317	£4,592	£5,109	£5,638	£6,306	£25,962
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£4,322	£4,597	£14,809	£22,953	£29,347	£76,028
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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