Flat
N12
2 beds
2 baths
Grove Road, North Finchley N12
London, England · N12
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£11,659
↗ 6%After 5 Years
Change In Property Value
£76,336
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,636 | £25,006 | £25,381 | £26,015 | £26,666 | £127,703 |
| Total Expenses | £22,482 | £22,569 | £22,647 | £22,752 | £22,860 | £113,310 |
| Profit Before Tax | £2,154 | £2,437 | £2,734 | £3,263 | £3,805 | £14,393 |
| Profit After Tax | £1,745 | £1,974 | £2,214 | £2,643 | £3,082 | £11,659 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £1,751 | £13,174 | £22,206 | £29,247 | £21,616 | £87,994 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change