Flat
N2
2 beds
1 bath
Aylmer Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£34,541
↗ 22%After 5 Years
Change In Property Value
£49,034
↗ 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 | £31,356 | £31,826 | £32,622 | £33,438 | £34,441 | £163,683 |
| Total Expenses | £23,981 | £24,074 | £24,197 | £24,322 | £24,465 | £121,040 |
| Profit Before Tax | £7,375 | £7,752 | £8,425 | £9,115 | £9,976 | £42,643 |
| Profit After Tax | £5,974 | £6,279 | £6,824 | £7,383 | £8,080 | £34,541 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,978 | £6,284 | £16,325 | £24,341 | £30,646 | £83,574 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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