Flat
N6
3 beds
1 bath
Archway Road, Highgate N6
London, England · N6
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£35,942
↗ 20%After 5 Years
Change In Property Value
£55,743
↗ 10%After 5 Years
Return On Investment
52%
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 | £34,860 | £35,383 | £36,267 | £37,174 | £38,289 | £181,974 |
| Total Expenses | £27,263 | £27,369 | £27,508 | £27,650 | £27,812 | £137,601 |
| Profit Before Tax | £7,598 | £8,014 | £8,760 | £9,524 | £10,478 | £44,373 |
| Profit After Tax | £6,154 | £6,491 | £7,095 | £7,714 | £8,487 | £35,942 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £6,159 | £6,497 | £17,895 | £26,993 | £34,141 | £91,685 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change