Flat
N6
1 bed
1 bath
Archway Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£28,373
↗ 21%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,624 | £28,038 | £28,739 | £29,458 | £30,342 | £144,201 |
| Total Expenses | £21,624 | £21,712 | £21,825 | £21,940 | £22,072 | £109,173 |
| Profit Before Tax | £6,000 | £6,327 | £6,915 | £7,517 | £8,270 | £35,028 |
| Profit After Tax | £4,860 | £5,125 | £5,601 | £6,089 | £6,699 | £28,373 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,864 | £5,129 | £14,101 | £21,262 | £26,889 | £72,245 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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