Flat
N6
3 beds
1 bath
Sheldon Avenue, Highgate N6
London, England · N6
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£67,828
↗ 23%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,204 | £58,062 | £59,514 | £61,001 | £62,831 | £298,613 |
| Total Expenses | £42,634 | £42,766 | £42,954 | £43,147 | £43,373 | £214,875 |
| Profit Before Tax | £14,570 | £15,296 | £16,559 | £17,854 | £19,459 | £83,738 |
| Profit After Tax | £11,801 | £12,390 | £13,413 | £14,462 | £15,762 | £67,828 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £11,810 | £12,398 | £31,013 | £45,879 | £57,568 | £158,669 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change