Flat
N4
2 beds
2 baths
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£48,679
↗ 16%After 5 Years
Change In Property Value
£90,841
↗ 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 | £56,820 | £57,672 | £59,114 | £60,592 | £62,410 | £296,608 |
| Total Expenses | £46,778 | £47,005 | £47,282 | £47,566 | £47,879 | £236,511 |
| Profit Before Tax | £10,042 | £10,667 | £11,832 | £13,026 | £14,530 | £60,097 |
| Profit After Tax | £8,134 | £8,640 | £9,584 | £10,551 | £11,770 | £48,679 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £8,143 | £8,649 | £27,184 | £41,968 | £53,576 | £139,520 |
| 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