Flat
N6
2 beds
2 baths
The Winchester Apartments, Highgate N6
London, England · N6
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£70,508
↗ 31%After 5 Years
Change In Property Value
£93,375
↗ 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 | £44,520 | £45,188 | £45,866 | £47,012 | £48,188 | £230,773 |
| Total Expenses | £28,492 | £28,609 | £28,717 | £28,874 | £29,034 | £143,726 |
| Profit Before Tax | £16,028 | £16,579 | £17,148 | £18,138 | £19,153 | £87,047 |
| Profit After Tax | £12,983 | £13,429 | £13,890 | £14,692 | £15,514 | £70,508 |
| Change In Property Value | £7 | £13,700 | £24,455 | £32,542 | £22,671 | £93,375 |
| Net Return | £12,990 | £27,129 | £38,345 | £47,234 | £38,185 | £163,883 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change