Flat
N4
1 bed
1 bath
Green Lanes, Finsbury Park N4
London, England · N4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£52,370
↗ 32%After 5 Years
Change In Property Value
£67,475
↗ 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 | £33,168 | £33,666 | £34,171 | £35,025 | £35,900 | £171,929 |
| Total Expenses | £21,243 | £21,343 | £21,435 | £21,562 | £21,692 | £107,275 |
| Profit Before Tax | £11,925 | £12,322 | £12,736 | £13,463 | £14,208 | £64,654 |
| Profit After Tax | £9,659 | £9,981 | £10,316 | £10,905 | £11,509 | £52,370 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £9,664 | £19,881 | £27,988 | £34,421 | £27,891 | £119,845 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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