Flat
N6
3 beds
3 baths
Bishops Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£78,229
↗ 23%After 5 Years
Change In Property Value
£103,229
↗ 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 | £65,004 | £65,979 | £67,629 | £69,319 | £71,399 | £339,330 |
| Total Expenses | £48,175 | £48,319 | £48,527 | £48,740 | £48,990 | £242,751 |
| Profit Before Tax | £16,829 | £17,660 | £19,102 | £20,579 | £22,408 | £96,578 |
| Profit After Tax | £13,631 | £14,305 | £15,472 | £16,669 | £18,151 | £78,229 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £13,641 | £14,315 | £35,473 | £52,370 | £65,658 | £181,457 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change