Flat
N6
2 beds
1 bath
The Grove, Highgate N6
London, England · N6
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£-413,655
↘ -212%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
-181%
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 | £38,088 | £38,659 | £39,626 | £40,616 | £41,835 | £198,825 |
| Total Expenses | £118,291 | £120,443 | £122,496 | £124,593 | £126,657 | £612,480 |
| Profit Before Tax | £-80,203 | £-81,784 | £-82,870 | £-83,976 | £-84,822 | £-413,655 |
| Profit After Tax | £-80,203 | £-81,784 | £-82,870 | £-83,976 | £-84,822 | £-413,655 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £-80,197 | £-81,778 | £-71,070 | £-62,913 | £-56,793 | £-352,750 |
| Return From Rental Income (%) | -41% | -42% | -42% | -43% | -43% | -212% |
| Total Net Return (%) | -41% | -42% | -36% | -32% | -29% | -181% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change