Flat N6 2 beds 1 bath

Shepherds Hill, Highgate N6

London, England · N6

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£57,861

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£37,380	£37,941	£38,510	£39,473	£40,459	£193,762
Total Expenses	£24,239	£24,345	£24,443	£24,581	£24,722	£122,329
Profit Before Tax	£13,141	£13,596	£14,067	£14,892	£15,737	£71,434
Profit After Tax	£10,645	£11,013	£11,394	£12,062	£12,747	£57,861
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£10,650	£22,513	£31,922	£39,379	£31,778	£136,242
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