Flat
N6
2 beds
2 baths
Maybury Mews, Highgate N6
London, England · N6
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£43,115
↗ 22%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,676 | £39,256 | £40,238 | £41,243 | £42,481 | £201,894 |
| Total Expenses | £29,474 | £29,578 | £29,719 | £29,864 | £30,030 | £148,666 |
| Profit Before Tax | £9,202 | £9,678 | £10,518 | £11,380 | £12,451 | £53,228 |
| Profit After Tax | £7,453 | £7,839 | £8,520 | £9,218 | £10,085 | £43,115 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £7,459 | £7,845 | £20,420 | £30,459 | £38,352 | £104,536 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change