Flat
N6
2 beds
1 bath
Tudor Close, Highgate N6
London, England · N6
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£26,652
↗ 19%After 5 Years
Change In Property Value
£44,904
↗ 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 | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £22,516 | £22,614 | £22,738 | £22,865 | £23,007 | £113,740 |
| Profit Before Tax | £5,576 | £5,899 | £6,488 | £7,092 | £7,849 | £32,904 |
| Profit After Tax | £4,517 | £4,778 | £5,255 | £5,744 | £6,357 | £26,652 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,521 | £4,783 | £13,956 | £21,274 | £27,023 | £71,557 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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