Flat
N5
3 beds
4 baths
Blackstock Road, Highbury N5
London, England · N5
View property listing
Initial Investment
£392,250First YearProfit From Rental Income
£93,351
↗ 24%After 5 Years
Change In Property Value
£116,132
↗ 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 | £74,256 | £75,370 | £77,254 | £79,185 | £81,561 | £387,626 |
| Total Expenses | £54,060 | £54,217 | £54,449 | £54,686 | £54,966 | £272,378 |
| Profit Before Tax | £20,196 | £21,152 | £22,805 | £24,500 | £26,595 | £115,249 |
| Profit After Tax | £16,359 | £17,134 | £18,472 | £19,845 | £21,542 | £93,351 |
| Change In Property Value | £11 | £11 | £22,500 | £40,163 | £53,446 | £116,132 |
| Net Return | £16,370 | £17,145 | £40,973 | £60,008 | £74,988 | £209,483 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| 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