Flat N6 0 beds 1 bath

Talbot Road, Highgate N6

London, England · N6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£23,173

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,724	£24,080	£24,682	£25,299	£26,058	£123,842
Total Expenses	£18,854	£18,935	£19,039	£19,144	£19,263	£95,234
Profit Before Tax	£4,870	£5,144	£5,643	£6,155	£6,795	£28,608
Profit After Tax	£3,945	£4,167	£4,571	£4,985	£5,504	£23,173
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,949	£4,171	£11,871	£18,016	£22,844	£60,851
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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