Flat
N3
1 bed
1 bath
Regents Park Road, Finchley N3
London, England · N3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£19,690
↗ 19%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £17,006 | £17,084 | £17,181 | £17,279 | £17,390 | £85,940 |
| Profit Before Tax | £4,114 | £4,353 | £4,792 | £5,243 | £5,808 | £24,309 |
| Profit After Tax | £3,332 | £3,526 | £3,882 | £4,247 | £4,705 | £19,690 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,335 | £3,529 | £10,382 | £15,849 | £20,144 | £53,240 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change