Flat
N4
2 beds
2 baths
Green Lanes, Finsbury Park N4
London, England · N4
View property listing
Initial Investment
£303,150First YearProfit From Rental Income
£101,980
↗ 34%After 5 Years
Change In Property Value
£122,546
↗ 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 | £60,228 | £61,131 | £62,048 | £63,600 | £65,190 | £312,197 |
| Total Expenses | £36,948 | £37,088 | £37,221 | £37,418 | £37,620 | £186,296 |
| Profit Before Tax | £23,280 | £24,043 | £24,827 | £26,181 | £27,570 | £125,901 |
| Profit After Tax | £18,857 | £19,475 | £20,110 | £21,207 | £22,332 | £101,980 |
| Change In Property Value | £9 | £17,980 | £32,095 | £42,709 | £29,754 | £122,546 |
| Net Return | £18,866 | £37,455 | £52,205 | £63,916 | £52,085 | £224,526 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| 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