Flat N22 2 beds 1 bath

Finsbury Road, London N22

London, England · N22

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£23,432

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,372	£21,693	£22,018	£22,568	£23,133	£110,784
Total Expenses	£16,203	£16,285	£16,358	£16,455	£16,554	£81,856
Profit Before Tax	£5,169	£5,408	£5,660	£6,113	£6,578	£28,928
Profit After Tax	£4,187	£4,380	£4,584	£4,952	£5,328	£23,432
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£4,191	£11,880	£17,972	£22,767	£17,740	£74,549
Return From Rental Income (%)	3%	4%	4%	4%	4%	20%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

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