Flat N3 2 beds 1 bath

Finchley N3

London, England · N3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£12,819

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

47%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,837	£16,935	£17,049	£17,165	£17,291	£85,278
Profit Before Tax	£2,531	£2,723	£3,101	£3,489	£3,982	£15,826
Profit After Tax	£2,050	£2,206	£2,512	£2,826	£3,226	£12,819
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£2,053	£2,209	£8,511	£13,534	£17,475	£43,782
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	19%	47%

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