Flat
N12
2 beds
2 baths
Woodside Avenue, North Finchley N12
London, England · N12
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-6,462
↘ -4%After 5 Years
Change In Property Value
£49,034
↗ 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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £22,936 | £23,013 | £23,109 | £23,208 | £23,317 | £115,584 |
| Profit Before Tax | £-2,032 | £-1,796 | £-1,361 | £-916 | £-357 | £-6,462 |
| Profit After Tax | £-2,032 | £-1,796 | £-1,361 | £-916 | £-357 | £-6,462 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-2,027 | £-1,791 | £8,139 | £16,042 | £22,209 | £42,572 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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