Flat N2 1 bed 1 bath

Lankaster Gardens, East Finchley N2

London, England · N2

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£19,589

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£20,460	£20,767	£21,286	£21,818	£22,473	£106,804
Total Expenses	£16,345	£16,422	£16,517	£16,614	£16,722	£82,620
Profit Before Tax	£4,115	£4,345	£4,769	£5,204	£5,751	£24,184
Profit After Tax	£3,333	£3,519	£3,863	£4,216	£4,658	£19,589
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,336	£3,523	£10,063	£15,283	£19,385	£51,590
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change