Flat N2 3 beds 1 bath

East End Road, East Finchley, London N2

London, England · N2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£34,541

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£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

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