Flat N4 2 beds 2 baths

Green Lanes, Finsbury Park N4

London, England · N4

Initial Investment

First Year

£303,150First Year

Profit From Rental Income

After 5 Years

£49,768

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,802

↗ 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	£58,044	£58,915	£60,388	£61,897	£63,754	£302,998
Total Expenses	£47,776	£48,008	£48,291	£48,580	£48,900	£241,556
Profit Before Tax	£10,268	£10,906	£12,097	£13,317	£14,854	£61,441
Profit After Tax	£8,317	£8,834	£9,798	£10,787	£12,032	£49,768
Change In Property Value	£9	£9	£17,980	£32,095	£42,709	£92,802
Net Return	£8,326	£8,843	£27,779	£42,882	£54,741	£142,570
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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