Flat
N4
2 beds
2 baths
Coster Avenue, London N4
London, England · N4
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£74,495
↗ 25%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
56%
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 | £58,956 | £59,840 | £61,336 | £62,870 | £64,756 | £307,758 |
| Total Expenses | £42,810 | £42,944 | £43,137 | £43,334 | £43,565 | £215,789 |
| Profit Before Tax | £16,146 | £16,896 | £18,200 | £19,536 | £21,191 | £91,969 |
| Profit After Tax | £13,079 | £13,686 | £14,742 | £15,824 | £17,165 | £74,495 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £13,087 | £13,695 | £32,342 | £47,241 | £58,971 | £165,336 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change