Flat
N6
2 beds
2 baths
The Winchester Apartments, Highgate N6
London, England · N6
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£38,846
↗ 17%After 5 Years
Change In Property Value
£70,712
↗ 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 | £44,232 | £44,895 | £46,018 | £47,168 | £48,583 | £230,897 |
| Total Expenses | £36,190 | £36,361 | £36,572 | £36,788 | £37,027 | £182,939 |
| Profit Before Tax | £8,042 | £8,534 | £9,446 | £10,380 | £11,556 | £47,958 |
| Profit After Tax | £6,514 | £6,913 | £7,651 | £8,408 | £9,360 | £38,846 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £6,521 | £6,919 | £21,351 | £32,863 | £41,903 | £109,558 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change