Flat
N3
2 beds
1 bath
Bibsworth Road, Finchley N3
London, England · N3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£27,212
↗ 22%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
54%
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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,060 | £19,127 | £19,218 | £19,311 | £19,419 | £96,136 |
| Profit Before Tax | £5,792 | £6,098 | £6,637 | £7,190 | £7,878 | £33,595 |
| Profit After Tax | £4,691 | £4,939 | £5,376 | £5,824 | £6,381 | £27,212 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £4,695 | £4,943 | £13,076 | £19,569 | £24,672 | £66,955 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change