Terraced N4 5 beds 2 baths

Blackstock Road, Finsbury Park, London N4

London, England · N4

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£97,411

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£72,600	£73,689	£75,531	£77,420	£79,742	£378,982
Total Expenses	£51,403	£51,523	£51,718	£51,918	£52,161	£258,722
Profit Before Tax	£21,198	£22,166	£23,813	£25,502	£27,582	£120,260
Profit After Tax	£17,170	£17,955	£19,289	£20,656	£22,341	£97,411
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£17,181	£17,966	£41,289	£59,927	£74,599	£210,962
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	55%

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