Flat N3 0 beds 0 baths

Adams Close, Barnet N3

London, England · N3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£28,995

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£14,569	£14,651	£14,724	£14,820	£14,918	£73,681
Profit Before Tax	£6,551	£6,786	£7,035	£7,482	£7,942	£35,796
Profit After Tax	£5,306	£5,497	£5,698	£6,061	£6,433	£28,995
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£5,310	£11,997	£17,301	£21,500	£17,189	£73,297
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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