Flat
N3
2 beds
1 bath
Long Lane, Finchley Central N3
London, England · N3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£24,891
↗ 20%After 5 Years
Change In Property Value
£39,743
↗ 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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £19,777 | £19,860 | £19,967 | £20,076 | £20,198 | £99,878 |
| Profit Before Tax | £5,243 | £5,535 | £6,063 | £6,605 | £7,283 | £30,729 |
| Profit After Tax | £4,247 | £4,483 | £4,911 | £5,350 | £5,899 | £24,891 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £4,251 | £4,487 | £12,611 | £19,095 | £24,189 | £64,634 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 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