Flat
N2
1 bed
0 baths
Stable Walk, East Finchley N2
London, England · N2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,065
↗ 19%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
53%
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 | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £14,032 | £14,103 | £14,190 | £14,278 | £14,376 | £70,979 |
| Profit Before Tax | £3,129 | £3,314 | £3,663 | £4,021 | £4,472 | £18,599 |
| Profit After Tax | £2,534 | £2,684 | £2,967 | £3,257 | £3,623 | £15,065 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,537 | £2,687 | £8,167 | £12,539 | £15,975 | £41,905 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change