Flat N4 1 bed 1 bath

Majestic Court, Portland Rise, Finsbury Park N4

London, England · N4

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£35,777

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,066

↗ 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	£24,120	£24,482	£24,849	£25,470	£26,107	£125,028
Total Expenses	£15,993	£16,080	£16,157	£16,261	£16,368	£80,859
Profit Before Tax	£8,127	£8,402	£8,692	£9,209	£9,739	£44,169
Profit After Tax	£6,583	£6,806	£7,040	£7,459	£7,889	£35,777
Change In Property Value	£4	£7,199	£12,850	£17,100	£11,913	£49,066
Net Return	£6,586	£14,005	£19,891	£24,559	£19,802	£84,843
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

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