Flat N6 3 beds 1 bath

Archway Road, Highgate N6

London, England · N6

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£53,806

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£73,610

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,100	£35,626	£36,161	£37,065	£37,992	£181,944
Total Expenses	£22,885	£22,987	£23,082	£23,214	£23,349	£115,516
Profit Before Tax	£12,216	£12,639	£13,079	£13,851	£14,642	£66,428
Profit After Tax	£9,895	£10,238	£10,594	£11,219	£11,860	£53,806
Change In Property Value	£5	£10,800	£19,278	£25,654	£17,872	£73,610
Net Return	£9,900	£21,038	£29,872	£36,873	£29,732	£127,416
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

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