Flat N4 2 beds 2 baths

Hartingtons Court, Coster Avenue, Hackney, London N4

London, England · N4

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£45,795

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 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	£53,592	£54,396	£55,756	£57,150	£58,864	£279,757
Total Expenses	£44,148	£44,364	£44,625	£44,893	£45,190	£223,221
Profit Before Tax	£9,444	£10,032	£11,130	£12,256	£13,674	£56,537
Profit After Tax	£7,649	£8,126	£9,016	£9,928	£11,076	£45,795
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£7,658	£8,134	£25,616	£39,559	£50,507	£131,475
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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