Flat
N6
2 beds
1 bath
Milton Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£38,774
↗ 22%After 5 Years
Change In Property Value
£56,260
↗ 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 | £35,424 | £35,955 | £36,854 | £37,776 | £38,909 | £184,918 |
| Total Expenses | £27,165 | £27,264 | £27,397 | £27,533 | £27,689 | £137,049 |
| Profit Before Tax | £8,259 | £8,691 | £9,457 | £10,242 | £11,220 | £47,869 |
| Profit After Tax | £6,690 | £7,040 | £7,660 | £8,296 | £9,088 | £38,774 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £6,695 | £7,045 | £18,560 | £27,753 | £34,979 | £95,033 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 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