Flat
N2
1 bed
1 bath
Springcroft Avenue, East Finchley N2
London, England · N2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£71,947
↗ 32%After 5 Years
Change In Property Value
£92,012
↗ 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 | £44,556 | £45,224 | £45,903 | £47,050 | £48,227 | £230,960 |
| Total Expenses | £28,174 | £28,291 | £28,399 | £28,556 | £28,716 | £142,136 |
| Profit Before Tax | £16,382 | £16,934 | £17,503 | £18,494 | £19,510 | £88,824 |
| Profit After Tax | £13,270 | £13,716 | £14,178 | £14,980 | £15,803 | £71,947 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £13,276 | £27,216 | £38,275 | £47,048 | £38,143 | £163,959 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 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