Flat
N12
2 beds
2 baths
Grove Road, North Finchley N12
London, England · N12
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-5,790
↘ -3%After 5 Years
Change In Property Value
£57,808
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,636 | £25,006 | £25,631 | £26,271 | £27,060 | £128,603 |
| Total Expenses | £26,682 | £26,765 | £26,870 | £26,978 | £27,099 | £134,394 |
| Profit Before Tax | £-2,046 | £-1,759 | £-1,239 | £-707 | £-40 | £-5,790 |
| Profit After Tax | £-2,046 | £-1,759 | £-1,239 | £-707 | £-40 | £-5,790 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £-2,040 | £-1,753 | £9,961 | £19,286 | £26,564 | £52,018 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change