Flat N22 0 beds 0 baths

Finsbury Road, London N22

London, England · N22

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£119,163

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£85,500	£86,782	£88,084	£90,286	£92,544	£443,197
Total Expenses	£58,813	£58,991	£59,162	£59,424	£59,692	£296,081
Profit Before Tax	£26,688	£27,792	£28,922	£30,862	£32,851	£147,115
Profit After Tax	£21,617	£22,511	£23,427	£24,999	£26,609	£119,163
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£21,632	£52,512	£76,978	£96,259	£76,254	£323,634
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	14%	18%	14%	60%

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