Flat
N12
1 bed
1 bath
Finchley Lodge, Gainsborough Road, London, London N12
London, England · N12
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£13,105
↗ 15%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,452 | £15,538 | £15,638 | £15,741 | £15,853 | £78,222 |
| Profit Before Tax | £2,632 | £2,817 | £3,176 | £3,544 | £4,010 | £16,179 |
| Profit After Tax | £2,132 | £2,282 | £2,573 | £2,870 | £3,248 | £13,105 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,134 | £2,285 | £8,173 | £12,867 | £16,550 | £42,009 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change