Flat
NW1
0 beds
0 baths
First Floor Offices 105-111 Euston Street, London NW1
London, England · NW1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£28,459
↗ 6%After 5 Years
Change In Property Value
£177,208
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,600 | £55,419 | £56,250 | £57,657 | £59,098 | £283,024 |
| Total Expenses | £49,288 | £49,419 | £49,544 | £49,726 | £49,913 | £247,889 |
| Profit Before Tax | £5,313 | £6,000 | £6,707 | £7,931 | £9,185 | £35,135 |
| Profit After Tax | £4,303 | £4,860 | £5,432 | £6,424 | £7,440 | £28,459 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £4,316 | £30,860 | £51,843 | £68,183 | £50,465 | £205,667 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change