Flat
N2
1 bed
1 bath
Tarling Road, East Finchley N2
London, England · N2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£16,875
↗ 20%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £14,957 | £15,031 | £15,121 | £15,213 | £15,314 | £75,635 |
| Profit Before Tax | £3,523 | £3,726 | £4,106 | £4,494 | £4,984 | £20,833 |
| Profit After Tax | £2,854 | £3,018 | £3,326 | £3,640 | £4,037 | £16,875 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,856 | £3,021 | £8,926 | £13,637 | £17,339 | £45,779 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change