Flat
N2
1 bed
1 bath
Stokes Court, East Finchley, London N2
London, England · N2
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£12,826
↗ 18%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,516 | £15,749 | £16,142 | £16,546 | £17,042 | £80,996 |
| Total Expenses | £12,875 | £12,944 | £13,027 | £13,111 | £13,203 | £65,161 |
| Profit Before Tax | £2,641 | £2,804 | £3,116 | £3,435 | £3,839 | £15,835 |
| Profit After Tax | £2,139 | £2,271 | £2,524 | £2,782 | £3,110 | £12,826 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £2,141 | £2,274 | £7,224 | £11,172 | £14,274 | £37,085 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change