Flat
N22
0 beds
0 baths
Finsbury Road, London N22
London, England · N22
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£75,884
↗ 14%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £85,500 | £86,782 | £88,952 | £91,176 | £93,911 | £446,322 |
| Total Expenses | £70,063 | £70,237 | £70,497 | £70,763 | £71,079 | £352,638 |
| Profit Before Tax | £15,438 | £16,546 | £18,455 | £20,413 | £22,832 | £93,684 |
| Profit After Tax | £12,504 | £13,402 | £14,949 | £16,534 | £18,494 | £75,884 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £12,519 | £13,417 | £44,949 | £70,086 | £89,755 | £230,727 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change