Flat N5 1 bed 1 bath

Highbury Hill, London N5

London, England · N5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£51,083

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£33,000	£33,495	£33,997	£34,847	£35,719	£171,058
Total Expenses	£21,388	£21,487	£21,578	£21,705	£21,835	£107,993
Profit Before Tax	£11,613	£12,008	£12,419	£13,142	£13,884	£63,066
Profit After Tax	£9,406	£9,726	£10,060	£10,645	£11,246	£51,083
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£9,411	£19,727	£27,910	£34,399	£27,794	£119,240
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change