Flat
N12
2 beds
2 baths
Grove Road, North Finchley N12
London, England · N12
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-6,064
↘ -4%After 5 Years
Change In Property Value
£54,195
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £25,139 | £25,220 | £25,322 | £25,426 | £25,542 | £126,649 |
| Profit Before Tax | £-2,039 | £-1,774 | £-1,289 | £-792 | £-170 | £-6,064 |
| Profit After Tax | £-2,039 | £-1,774 | £-1,289 | £-792 | £-170 | £-6,064 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-2,034 | £-1,768 | £9,211 | £17,951 | £24,772 | £48,131 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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