Flat
N5
1 bed
1 bath
Highbury Grove, London N5
London, England · N5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£36,780
↗ 22%After 5 Years
Change In Property Value
£51,614
↗ 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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £25,138 | £25,233 | £25,360 | £25,489 | £25,638 | £126,857 |
| Profit Before Tax | £7,863 | £8,262 | £8,973 | £9,701 | £10,609 | £45,407 |
| Profit After Tax | £6,369 | £6,692 | £7,268 | £7,858 | £8,593 | £36,780 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £6,374 | £6,697 | £17,268 | £25,708 | £32,347 | £88,394 |
| 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