Flat N5 1 bed 1 bath

Highbury Hill, London N5

London, England · N5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£68,947

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£42,900	£43,543	£44,197	£45,302	£46,434	£222,376
Total Expenses	£27,204	£27,318	£27,424	£27,577	£27,733	£137,256
Profit Before Tax	£15,696	£16,225	£16,772	£17,725	£18,701	£85,120
Profit After Tax	£12,714	£13,143	£13,586	£14,357	£15,148	£68,947
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£12,720	£26,143	£36,791	£45,237	£36,661	£157,551
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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