Flat
N4
2 beds
1 bath
Blackstock Road, Finsbury Park N4
London, England · N4
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£38,243
↗ 31%After 5 Years
Change In Property Value
£51,799
↗ 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 | £25,464 | £25,846 | £26,234 | £26,889 | £27,562 | £131,995 |
| Total Expenses | £16,773 | £16,861 | £16,941 | £17,048 | £17,158 | £84,781 |
| Profit Before Tax | £8,691 | £8,985 | £9,293 | £9,841 | £10,404 | £47,214 |
| Profit After Tax | £7,040 | £7,278 | £7,527 | £7,971 | £8,427 | £38,243 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £7,044 | £14,878 | £21,093 | £26,024 | £21,004 | £90,042 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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