Flat
NW1
2 beds
1 bath
Robert Street, London NW1
London, England · NW1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£6,754
↗ 4%After 5 Years
Change In Property Value
£72,928
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,476 | £22,813 | £23,155 | £23,734 | £24,328 | £116,506 |
| Total Expenses | £21,461 | £21,545 | £21,620 | £21,720 | £21,822 | £108,168 |
| Profit Before Tax | £1,015 | £1,268 | £1,535 | £2,014 | £2,506 | £8,338 |
| Profit After Tax | £822 | £1,027 | £1,243 | £1,632 | £2,030 | £6,754 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £827 | £11,727 | £20,343 | £27,048 | £19,736 | £79,682 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change