Flat N6 2 beds 1 bath

Milton Road, Highgate N6

London, England · N6

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£54,379

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£74,291

↗ 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	£35,424	£35,955	£36,495	£37,407	£38,342	£183,623
Total Expenses	£23,078	£23,181	£23,276	£23,409	£23,545	£116,489
Profit Before Tax	£12,346	£12,774	£13,219	£13,998	£14,797	£67,135
Profit After Tax	£10,000	£10,347	£10,707	£11,338	£11,986	£54,379
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£10,006	£21,247	£30,164	£37,230	£30,023	£128,670
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