Flat
N2
3 beds
1 bath
Parkgate Mansions, Leslie Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£43,589
↗ 23%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,956 | £38,525 | £39,488 | £40,476 | £41,690 | £198,135 |
| Total Expenses | £28,609 | £28,712 | £28,851 | £28,994 | £29,158 | £144,322 |
| Profit Before Tax | £9,347 | £9,814 | £10,638 | £11,482 | £12,532 | £53,813 |
| Profit After Tax | £7,571 | £7,949 | £8,616 | £9,301 | £10,151 | £43,589 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £7,577 | £7,955 | £20,117 | £29,828 | £37,468 | £102,945 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change