Flat
N5
1 bed
1 bath
Highbury Estate, London N5
London, England · N5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,208
↗ 21%After 5 Years
Change In Property Value
£36,130
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £18,196 | £18,277 | £18,378 | £18,482 | £18,599 | £91,933 |
| Profit Before Tax | £4,904 | £5,170 | £5,654 | £6,151 | £6,774 | £28,652 |
| Profit After Tax | £3,972 | £4,187 | £4,580 | £4,982 | £5,487 | £23,208 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,976 | £4,191 | £11,580 | £17,478 | £22,114 | £59,338 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change