Flat
N6
1 bed
1 bath
Bishops Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£31,997
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
51%
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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £25,549 | £25,654 | £25,789 | £25,928 | £26,084 | £129,003 |
| Profit Before Tax | £6,732 | £7,110 | £7,794 | £8,495 | £9,372 | £39,503 |
| Profit After Tax | £5,453 | £5,759 | £6,313 | £6,881 | £7,591 | £31,997 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,458 | £5,764 | £16,313 | £24,731 | £31,345 | £83,611 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change