Flat N3 2 beds 1 bath

Amberden Avenue, Finchley, London N3

London, England · N3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,884

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£18,161	£18,242	£18,342	£18,445	£18,561	£91,751
Profit Before Tax	£4,591	£4,852	£5,328	£5,817	£6,429	£27,017
Profit After Tax	£3,718	£3,930	£4,316	£4,712	£5,208	£21,884
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,722	£3,933	£11,316	£17,207	£21,835	£58,014
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	52%

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