Flat
N6
2 beds
1 bath
Highgate High Street, Highgate, London N6
London, England · N6
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£72,272
↗ 31%After 5 Years
Change In Property Value
£95,420
↗ 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 | £45,504 | £46,187 | £46,879 | £48,051 | £49,253 | £235,874 |
| Total Expenses | £29,073 | £29,191 | £29,301 | £29,460 | £29,623 | £146,649 |
| Profit Before Tax | £16,431 | £16,995 | £17,578 | £18,591 | £19,629 | £89,225 |
| Profit After Tax | £13,309 | £13,766 | £14,238 | £15,059 | £15,900 | £72,272 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £13,316 | £27,766 | £39,228 | £48,313 | £39,067 | £167,692 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 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