Flat N6 3 beds 1 bath

Sheldon Avenue, Highgate N6

London, England · N6

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£93,029

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£119,956

↗ 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	£57,204	£58,062	£58,933	£60,406	£61,916	£296,522
Total Expenses	£36,034	£36,170	£36,298	£36,487	£36,681	£181,671
Profit Before Tax	£21,170	£21,892	£22,635	£23,919	£25,235	£114,850
Profit After Tax	£17,147	£17,732	£18,334	£19,374	£20,441	£93,029
Change In Property Value	£9	£17,600	£31,416	£41,806	£29,125	£119,956
Net Return	£17,156	£35,333	£49,750	£61,180	£49,566	£212,985
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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