Flat N6 2 beds 1 bath

Northwood Road, Highgate N6

London, England · N6

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£63,589

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£40,620	£41,229	£41,848	£42,894	£43,966	£210,557
Total Expenses	£26,171	£26,282	£26,385	£26,532	£26,681	£132,052
Profit Before Tax	£14,449	£14,947	£15,463	£16,362	£17,285	£78,505
Profit After Tax	£11,703	£12,107	£12,525	£13,253	£14,001	£63,589
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£11,710	£24,607	£34,837	£42,945	£34,686	£148,786
Return From Rental Income (%)	6%	6%	6%	6%	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