Semi Detached
N3
6 beds
3 baths
Station Road, Finchley N3
London, England · N3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£101,668
↗ 33%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,500 | £59,377 | £60,268 | £61,775 | £63,319 | £303,240 |
| Total Expenses | £35,308 | £35,408 | £35,507 | £35,668 | £35,833 | £177,724 |
| Profit Before Tax | £23,193 | £23,970 | £24,761 | £26,107 | £27,486 | £125,516 |
| Profit After Tax | £18,786 | £19,415 | £20,056 | £21,146 | £22,264 | £101,668 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £18,795 | £37,416 | £52,187 | £63,903 | £52,050 | £224,351 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change