Flat
N6
0 beds
1 bath
Hiltop House, Hornsey Lane, Highgate N6
London, England · N6
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,772
↗ 17%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £13,313 | £13,383 | £13,466 | £13,551 | £13,645 | £67,358 |
| Profit Before Tax | £2,611 | £2,780 | £3,101 | £3,430 | £3,846 | £15,768 |
| Profit After Tax | £2,115 | £2,252 | £2,512 | £2,778 | £3,115 | £12,772 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £2,118 | £2,254 | £7,412 | £11,525 | £14,754 | £38,063 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change