Flat
N5
1 bed
1 bath
Loxford Gardens, Highbury Park, London N5
London, England · N5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£17,491
↗ 13%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £24,017 | £24,160 | £24,324 | £24,492 | £24,674 | £121,668 |
| Profit Before Tax | £3,427 | £3,696 | £4,228 | £4,773 | £5,470 | £21,593 |
| Profit After Tax | £2,776 | £2,994 | £3,424 | £3,866 | £4,430 | £17,491 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,780 | £2,998 | £11,925 | £19,039 | £24,621 | £61,363 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change