Flat
N2
1 bed
1 bath
Fortis Green Avenue, East Finchley N2
London, England · N2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£38,601
↗ 30%After 5 Years
Change In Property Value
£53,844
↗ 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 | £26,076 | £26,467 | £26,864 | £27,536 | £28,224 | £135,167 |
| Total Expenses | £17,317 | £17,406 | £17,487 | £17,596 | £17,707 | £87,512 |
| Profit Before Tax | £8,759 | £9,061 | £9,378 | £9,940 | £10,517 | £47,656 |
| Profit After Tax | £7,095 | £7,340 | £7,596 | £8,052 | £8,519 | £38,601 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £7,099 | £15,240 | £21,698 | £26,817 | £21,592 | £92,445 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| 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