Flat
N6
1 bed
1 bath
Shepherds Hill, Highgate N6
London, England · N6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£37,105
↗ 29%After 5 Years
Change In Property Value
£53,844
↗ 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 | £25,680 | £26,065 | £26,456 | £27,118 | £27,796 | £133,114 |
| Total Expenses | £17,277 | £17,366 | £17,446 | £17,554 | £17,664 | £87,306 |
| Profit Before Tax | £8,403 | £8,700 | £9,010 | £9,564 | £10,131 | £45,808 |
| Profit After Tax | £6,806 | £7,047 | £7,298 | £7,747 | £8,206 | £37,105 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £6,810 | £14,947 | £21,400 | £26,512 | £21,280 | £90,949 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 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