Flat N3 2 beds 1 bath

Ballards Lane, Finchley, London N3

London, England · N3

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£27,514

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 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	£26,976	£27,381	£28,065	£28,767	£29,630	£140,818
Total Expenses	£21,163	£21,249	£21,361	£21,475	£21,604	£106,851
Profit Before Tax	£5,813	£6,131	£6,705	£7,292	£8,026	£33,968
Profit After Tax	£4,709	£4,966	£5,431	£5,907	£6,501	£27,514
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£4,713	£4,971	£13,731	£20,722	£26,217	£70,354
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