Flat N3 2 beds 1 bath

Dorset Mews, Finchley Central N3

London, England · N3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£31,905

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£22,259	£22,337	£22,443	£22,551	£22,676	£112,267
Profit Before Tax	£6,793	£7,151	£7,782	£8,429	£9,234	£39,389
Profit After Tax	£5,502	£5,792	£6,303	£6,828	£7,479	£31,905
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,507	£5,797	£15,304	£22,893	£28,858	£78,358
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change