Flat N12 2 beds 2 baths

High Road, North Finchley N12

London, England · N12

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-7,315

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£18,528	£18,599	£18,684	£18,770	£18,866	£93,447
Profit Before Tax	£-2,028	£-1,851	£-1,518	£-1,175	£-743	£-7,315
Profit After Tax	£-2,028	£-1,851	£-1,518	£-1,175	£-743	£-7,315
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-2,024	£-1,848	£5,983	£12,213	£17,073	£31,396
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change