Flat N12 2 beds 1 bath

57-63 Woodside Park Road, Finchley N12

London, England · N12

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£5,896

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£54,519

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,592	£17,856	£18,124	£18,577	£19,041	£91,190
Total Expenses	£16,628	£16,704	£16,772	£16,859	£16,948	£83,910
Profit Before Tax	£964	£1,152	£1,352	£1,718	£2,093	£7,279
Profit After Tax	£781	£933	£1,095	£1,392	£1,696	£5,896
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£785	£8,932	£15,373	£20,392	£14,932	£60,415
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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