Flat
N7
2 beds
1 bath
Andover Road, Finsbury Park, London N7
London, England · N7
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£39,649
↗ 33%After 5 Years
Change In Property Value
£51,799
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,836 | £26,224 | £26,617 | £27,282 | £27,964 | £133,923 |
| Total Expenses | £16,810 | £16,899 | £16,979 | £17,088 | £17,198 | £84,974 |
| Profit Before Tax | £9,026 | £9,325 | £9,638 | £10,195 | £10,766 | £48,949 |
| Profit After Tax | £7,311 | £7,553 | £7,807 | £8,258 | £8,720 | £39,649 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £7,315 | £15,153 | £21,373 | £26,310 | £21,297 | £91,448 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change