Flat
N6
2 beds
1 bath
The Grove, Highgate N6
London, England · N6
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£42,685
↗ 22%After 5 Years
Change In Property Value
£60,905
↗ 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 | £38,352 | £38,927 | £39,900 | £40,898 | £42,125 | £200,203 |
| Total Expenses | £29,243 | £29,347 | £29,487 | £29,631 | £29,796 | £147,505 |
| Profit Before Tax | £9,109 | £9,580 | £10,413 | £11,267 | £12,329 | £52,698 |
| Profit After Tax | £7,378 | £7,760 | £8,435 | £9,126 | £9,986 | £42,685 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £7,384 | £7,766 | £20,235 | £30,190 | £38,016 | £103,590 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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