Flat
N5
2 beds
2 baths
Blackstock Road, Highbury N5
London, England · N5
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£75,256
↗ 24%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,056 | £61,972 | £63,521 | £65,109 | £67,062 | £318,721 |
| Total Expenses | £44,805 | £44,943 | £45,140 | £45,343 | £45,581 | £225,812 |
| Profit Before Tax | £16,251 | £17,029 | £18,381 | £19,766 | £21,481 | £92,908 |
| Profit After Tax | £13,163 | £13,794 | £14,888 | £16,010 | £17,400 | £75,256 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £13,173 | £13,803 | £33,389 | £49,034 | £61,344 | £170,742 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change