Flat N6 1 bed 1 bath

Hornsey Lane, Highgate N6

London, England · N6

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£32,714

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,876	£31,339	£32,123	£32,926	£33,913	£161,177
Total Expenses	£23,933	£24,026	£24,147	£24,271	£24,412	£120,789
Profit Before Tax	£6,943	£7,314	£7,976	£8,655	£9,501	£40,388
Profit After Tax	£5,624	£5,924	£6,460	£7,010	£7,696	£32,714
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,628	£5,929	£15,961	£23,968	£30,262	£81,748
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	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