Flat N5 3 beds 4 baths

Blackstock Road, Highbury N5

London, England · N5

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£95,590

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£75,900	£77,038	£78,964	£80,939	£83,367	£396,208
Total Expenses	£55,216	£55,376	£55,612	£55,853	£56,138	£278,195
Profit Before Tax	£20,684	£21,662	£23,353	£25,086	£27,228	£118,013
Profit After Tax	£16,754	£17,547	£18,916	£20,319	£22,055	£95,590
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£16,765	£17,558	£41,916	£61,375	£76,689	£214,303
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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