Flat N3 2 beds 2 baths

Kingsgate Avenue, Finchley N3

London, England · N3

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£47,460

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£31,524	£31,997	£32,477	£33,289	£34,121	£163,407
Total Expenses	£20,757	£20,855	£20,944	£21,067	£21,192	£104,814
Profit Before Tax	£10,767	£11,142	£11,533	£12,222	£12,929	£58,593
Profit After Tax	£8,721	£9,025	£9,342	£9,900	£10,472	£47,460
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£8,726	£18,725	£26,657	£32,941	£26,524	£113,573
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