Flat
N6
1 bed
1 bath
Hornsey Lane, Highgate N6
London, England · N6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£33,207
↗ 21%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £23,613 | £23,698 | £23,812 | £23,929 | £24,064 | £119,116 |
| Profit Before Tax | £7,059 | £7,434 | £8,098 | £8,779 | £9,626 | £40,996 |
| Profit After Tax | £5,718 | £6,022 | £6,559 | £7,111 | £7,797 | £33,207 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,723 | £6,026 | £16,060 | £24,069 | £30,363 | £82,240 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change