Flat N2 3 beds 1 bath

East End Road, East Finchley, London N2

London, England · N2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£48,129

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 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	£31,356	£31,826	£32,304	£33,111	£33,939	£162,537
Total Expenses	£20,419	£20,516	£20,604	£20,727	£20,853	£103,119
Profit Before Tax	£10,937	£11,311	£11,699	£12,384	£13,087	£59,418
Profit After Tax	£8,859	£9,162	£9,476	£10,031	£10,600	£48,129
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£8,864	£18,662	£26,434	£32,597	£26,321	£112,878
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	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