Flat N7 2 beds 1 bath

Andover Road, Finsbury Park, London N7

London, England · N7

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£28,799

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,836	£26,224	£26,879	£27,551	£28,378	£134,867
Total Expenses	£19,660	£19,745	£19,853	£19,964	£20,090	£99,313
Profit Before Tax	£6,176	£6,479	£7,026	£7,587	£8,288	£35,555
Profit After Tax	£5,002	£5,248	£5,691	£6,145	£6,713	£28,799
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£5,006	£5,252	£13,291	£19,711	£24,766	£68,026
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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