Flat N3 2 beds 1 bath

Cornwall Avenue, Finchley N3

London, England · N3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£49,179

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£21,337	£21,436	£21,526	£21,652	£21,780	£107,731
Profit Before Tax	£11,159	£11,548	£11,952	£12,663	£13,393	£60,714
Profit After Tax	£9,039	£9,354	£9,681	£10,257	£10,848	£49,179
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£9,044	£19,354	£27,531	£34,011	£27,396	£117,336
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

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