Flat
N6
1 bed
1 bath
Shepherds Hill, Highgate N6
London, England · N6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£18,766
↗ 15%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
47%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £21,722 | £21,840 | £21,980 | £22,123 | £22,280 | £109,945 |
| Profit Before Tax | £3,778 | £4,042 | £4,549 | £5,069 | £5,729 | £23,168 |
| Profit After Tax | £3,060 | £3,274 | £3,685 | £4,106 | £4,640 | £18,766 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,064 | £3,278 | £11,585 | £18,208 | £23,406 | £59,542 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change