Flat N3 2 beds 1 bath

Dorset Mews, Finchley Central N3

London, England · N3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£30,566

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£29,256	£29,695	£30,437	£31,198	£32,134	£152,720
Total Expenses	£22,779	£22,869	£22,986	£23,106	£23,243	£114,984
Profit Before Tax	£6,477	£6,826	£7,451	£8,092	£8,891	£37,736
Profit After Tax	£5,246	£5,529	£6,035	£6,554	£7,202	£30,566
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,251	£5,533	£15,035	£22,620	£28,580	£77,019
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	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