Flat
N5
1 bed
1 bath
Highbury Stadium Square, London N5
London, England · N5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£33,161
↗ 22%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,360 | £30,815 | £31,586 | £32,375 | £33,347 | £158,483 |
| Total Expenses | £23,287 | £23,378 | £23,498 | £23,621 | £23,761 | £117,544 |
| Profit Before Tax | £7,074 | £7,437 | £8,088 | £8,755 | £9,586 | £40,939 |
| Profit After Tax | £5,730 | £6,024 | £6,551 | £7,091 | £7,765 | £33,161 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,734 | £6,029 | £15,751 | £23,514 | £29,618 | £80,646 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change