Flat
N2
1 bed
1 bath
Tarling Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£28,455
↗ 29%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,078 | £21,605 | £22,145 | £106,056 |
| Total Expenses | £14,020 | £14,101 | £14,173 | £14,268 | £14,364 | £70,926 |
| Profit Before Tax | £6,440 | £6,666 | £6,905 | £7,338 | £7,781 | £35,130 |
| Profit After Tax | £5,216 | £5,399 | £5,593 | £5,944 | £6,303 | £28,455 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £5,219 | £11,599 | £16,660 | £20,671 | £16,563 | £70,713 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change