Flat N6 2 beds 1 bath

Highgate High Street, Highgate, London N6

London, England · N6

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£52,227

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£45,504	£46,187	£47,341	£48,525	£49,980	£237,537
Total Expenses	£34,323	£34,437	£34,596	£34,758	£34,946	£173,059
Profit Before Tax	£11,181	£11,749	£12,746	£13,767	£15,034	£64,478
Profit After Tax	£9,057	£9,517	£10,324	£11,151	£12,178	£52,227
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£9,064	£9,524	£24,324	£36,142	£45,433	£124,487
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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