Flat
N6
2 beds
2 baths
The Winchester Apartments, Highgate N6
London, England · N6
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£50,892
↗ 22%After 5 Years
Change In Property Value
£70,712
↗ 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 | £44,520 | £45,188 | £46,317 | £47,475 | £48,900 | £232,400 |
| Total Expenses | £33,629 | £33,742 | £33,898 | £34,058 | £34,243 | £169,570 |
| Profit Before Tax | £10,891 | £11,446 | £12,419 | £13,418 | £14,657 | £62,830 |
| Profit After Tax | £8,821 | £9,271 | £10,060 | £10,868 | £11,872 | £50,892 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £8,828 | £9,278 | £23,760 | £35,323 | £44,415 | £121,604 |
| 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