Flat
N6
0 beds
1 bath
Hiltop House, Hornsey Lane, Highgate N6
London, England · N6
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£19,785
↗ 27%After 5 Years
Change In Property Value
£33,397
↗ 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 | £15,924 | £16,163 | £16,405 | £16,815 | £17,236 | £82,543 |
| Total Expenses | £11,475 | £11,549 | £11,614 | £11,697 | £11,782 | £58,118 |
| Profit Before Tax | £4,449 | £4,614 | £4,791 | £5,118 | £5,454 | £24,425 |
| Profit After Tax | £3,603 | £3,737 | £3,881 | £4,146 | £4,418 | £19,785 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £3,606 | £8,637 | £12,627 | £15,785 | £12,526 | £53,182 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change