Flat
N6
2 beds
1 bath
Shepherds Hill, Highgate N6
London, England · N6
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£75,136
↗ 31%After 5 Years
Change In Property Value
£98,828
↗ 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 | £47,124 | £47,831 | £48,548 | £49,762 | £51,006 | £244,271 |
| Total Expenses | £30,039 | £30,160 | £30,273 | £30,436 | £30,603 | £151,511 |
| Profit Before Tax | £17,085 | £17,671 | £18,276 | £19,326 | £20,403 | £92,760 |
| Profit After Tax | £13,839 | £14,313 | £14,803 | £15,654 | £16,527 | £75,136 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £13,846 | £28,814 | £40,686 | £50,097 | £40,522 | £173,964 |
| 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