Flat
N12
2 beds
1 bath
Friern Park, North Finchley N12
London, England · N12
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-7,315
↘ -6%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change