Flat
N6
2 beds
1 bath
Milton Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£38,710
↗ 22%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
53%
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 | £35,184 | £35,712 | £36,605 | £37,520 | £38,645 | £183,665 |
| Total Expenses | £26,940 | £27,034 | £27,162 | £27,293 | £27,444 | £135,875 |
| Profit Before Tax | £8,244 | £8,677 | £9,442 | £10,226 | £11,201 | £47,791 |
| Profit After Tax | £6,677 | £7,029 | £7,648 | £8,283 | £9,073 | £38,710 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £6,683 | £7,034 | £18,548 | £27,740 | £34,964 | £94,970 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change