Flat N4 1 bed 1 bath

The Shoreline N4

London, England · N4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£16,353

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

44%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£24,286	£24,435	£24,605	£24,779	£24,967	£123,073
Profit Before Tax	£3,158	£3,421	£3,947	£4,487	£5,177	£20,189
Profit After Tax	£2,558	£2,771	£3,197	£3,634	£4,193	£16,353
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£2,562	£2,775	£11,697	£18,807	£24,384	£60,225
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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