Flat
N2
2 beds
1 bath
Manor Park Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£60,038
↗ 32%After 5 Years
Change In Property Value
£78,381
↗ 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 | £37,956 | £38,525 | £39,103 | £40,081 | £41,083 | £196,748 |
| Total Expenses | £24,296 | £24,403 | £24,502 | £24,642 | £24,784 | £122,627 |
| Profit Before Tax | £13,660 | £14,122 | £14,601 | £15,439 | £16,298 | £74,121 |
| Profit After Tax | £11,064 | £11,439 | £11,827 | £12,506 | £13,202 | £60,038 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £11,070 | £22,939 | £32,355 | £39,822 | £32,232 | £138,419 |
| 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