Flat
N3
2 beds
1 bath
Finchley N3
London, England · N3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£17,551
↗ 19%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
52%
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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £15,851 | £15,926 | £16,018 | £16,113 | £16,218 | £80,125 |
| Profit Before Tax | £3,649 | £3,867 | £4,269 | £4,682 | £5,201 | £21,668 |
| Profit After Tax | £2,956 | £3,132 | £3,458 | £3,792 | £4,212 | £17,551 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £2,959 | £3,135 | £9,457 | £14,501 | £18,462 | £48,514 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change