Flat N6 1 bed 1 bath

Bishops Road, Highgate N6

London, England · N6

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£33,573

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 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	£31,524	£31,997	£32,797	£33,617	£34,625	£164,560
Total Expenses	£24,395	£24,488	£24,611	£24,737	£24,880	£123,111
Profit Before Tax	£7,129	£7,509	£8,186	£8,880	£9,745	£41,448
Profit After Tax	£5,775	£6,082	£6,630	£7,193	£7,893	£33,573
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£5,780	£6,087	£16,331	£24,508	£30,934	£83,639
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change