Flat
N6
2 beds
1 bath
Northwood Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£49,264
↗ 24%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
55%
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 | £40,356 | £40,961 | £41,985 | £43,035 | £44,326 | £210,664 |
| Total Expenses | £29,750 | £29,832 | £29,954 | £30,079 | £30,228 | £149,844 |
| Profit Before Tax | £10,606 | £11,129 | £12,031 | £12,956 | £14,098 | £60,820 |
| Profit After Tax | £8,590 | £9,015 | £9,745 | £10,494 | £11,419 | £49,264 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £8,597 | £9,021 | £22,245 | £32,807 | £41,112 | £113,782 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change