Flat N6 2 beds 1 bath

Northwood Road, Highgate N6

London, England · N6

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£45,692

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£40,620	£41,229	£42,260	£43,317	£44,616	£212,042
Total Expenses	£30,859	£30,966	£31,112	£31,261	£31,434	£155,632
Profit Before Tax	£9,761	£10,263	£11,148	£12,055	£13,182	£56,410
Profit After Tax	£7,907	£8,313	£9,030	£9,765	£10,677	£45,692
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£7,913	£8,320	£21,530	£32,078	£40,370	£110,210
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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