Flat
N3
2 beds
1 bath
Bibsworth Road, Finchley N3
London, England · N3
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£38,250
↗ 29%After 5 Years
Change In Property Value
£55,207
↗ 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 | £26,328 | £26,723 | £27,124 | £27,802 | £28,497 | £136,473 |
| Total Expenses | £17,664 | £17,753 | £17,834 | £17,944 | £18,056 | £89,251 |
| Profit Before Tax | £8,664 | £8,970 | £9,290 | £9,858 | £10,441 | £47,222 |
| Profit After Tax | £7,018 | £7,265 | £7,525 | £7,985 | £8,457 | £38,250 |
| Change In Property Value | £4 | £8,100 | £14,459 | £19,240 | £13,404 | £55,207 |
| Net Return | £7,022 | £15,366 | £21,983 | £27,225 | £21,861 | £93,457 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change