Flat
N5
3 beds
4 baths
Blackstock Road, Highbury N5
London, England · N5
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£128,494
↗ 32%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £75,900 | £77,038 | £78,194 | £80,149 | £82,153 | £393,434 |
| Total Expenses | £46,591 | £46,755 | £46,912 | £47,149 | £47,392 | £234,799 |
| Profit Before Tax | £29,309 | £30,283 | £31,282 | £33,000 | £34,761 | £158,635 |
| Profit After Tax | £23,740 | £24,530 | £25,339 | £26,730 | £28,156 | £128,494 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £23,752 | £47,530 | £66,394 | £81,363 | £66,217 | £285,256 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change