Flat
N5
1 bed
1 bath
Highbury Stadium Square, London N5
London, England · N5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£46,319
↗ 31%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,360 | £30,815 | £31,278 | £32,060 | £32,861 | £157,374 |
| Total Expenses | £19,837 | £19,932 | £20,019 | £20,139 | £20,262 | £100,189 |
| Profit Before Tax | £10,524 | £10,883 | £11,258 | £11,920 | £12,599 | £57,184 |
| Profit After Tax | £8,524 | £8,816 | £9,119 | £9,655 | £10,205 | £46,319 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £8,529 | £18,016 | £25,541 | £31,509 | £25,430 | £109,024 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change