Flat N2 2 beds 1 bath

Lankaster Gardens, East Finchley N2

London, England · N2

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£32,646

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 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	£22,776	£23,118	£23,464	£24,051	£24,652	£118,061
Total Expenses	£15,378	£15,462	£15,538	£15,638	£15,741	£77,757
Profit Before Tax	£7,398	£7,656	£7,927	£8,413	£8,911	£40,304
Profit After Tax	£5,992	£6,201	£6,421	£6,814	£7,218	£32,646
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£5,996	£13,101	£18,737	£23,204	£18,636	£79,675
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	73%

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