Flat N11 2 beds 2 baths

1 Friern Barnet Road, London N11

London, England · N11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£7,878

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,515	£17,778	£18,222	£18,678	£89,448
Total Expenses	£15,791	£15,867	£15,934	£16,021	£16,109	£79,722
Profit Before Tax	£1,465	£1,648	£1,843	£2,201	£2,569	£9,726
Profit After Tax	£1,186	£1,335	£1,493	£1,783	£2,081	£7,878
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£1,190	£8,835	£14,881	£19,598	£14,492	£58,996
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change