Flat
N6
2 beds
1 bath
Shepherds Hill, Highgate N6
London, England · N6
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£38,344
↗ 22%After 5 Years
Change In Property Value
£55,743
↗ 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 | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £26,935 | £27,033 | £27,165 | £27,300 | £27,455 | £135,888 |
| Profit Before Tax | £8,166 | £8,593 | £9,352 | £10,130 | £11,098 | £47,338 |
| Profit After Tax | £6,614 | £6,961 | £7,575 | £8,205 | £8,989 | £38,344 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £6,619 | £6,966 | £18,375 | £27,483 | £34,643 | £94,087 |
| 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