Flat
N2
2 beds
1 bath
High Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£33,219
↗ 30%After 5 Years
Change In Property Value
£47,710
↗ 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 | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £15,571 | £15,656 | £15,732 | £15,833 | £15,937 | £78,730 |
| Profit Before Tax | £7,529 | £7,791 | £8,066 | £8,560 | £9,066 | £41,011 |
| Profit After Tax | £6,098 | £6,310 | £6,534 | £6,933 | £7,343 | £33,219 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £6,102 | £13,310 | £19,029 | £23,561 | £18,927 | £80,929 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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