Flat
N6
1 bed
1 bath
Oakeshott Avenue, Highgate N6
London, England · N6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£23,932
↗ 16%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
48%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £24,144 | £24,265 | £24,412 | £24,562 | £24,727 | £122,110 |
| Profit Before Tax | £4,908 | £5,222 | £5,813 | £6,419 | £7,183 | £29,546 |
| Profit After Tax | £3,976 | £4,230 | £4,709 | £5,199 | £5,818 | £23,932 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,980 | £4,235 | £13,709 | £21,265 | £27,197 | £70,385 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change