Flat N3 2 beds 1 bath

Ballards Lane, Finchley N3

London, England · N3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£37,677

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£26,004	£26,394	£26,790	£27,460	£28,146	£134,794
Total Expenses	£17,470	£17,559	£17,640	£17,749	£17,860	£88,279
Profit Before Tax	£8,534	£8,835	£9,150	£9,711	£10,286	£46,515
Profit After Tax	£6,912	£7,156	£7,411	£7,866	£8,332	£37,677
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£6,916	£15,156	£21,692	£26,869	£21,570	£92,203
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	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