Flat
NW1
3 beds
0 baths
Stanhope Street, London NW1
London, England · NW1
View property listing
Initial Investment
£270,250First YearProfit From Rental Income
£14,423
↗ 5%After 5 Years
Change In Property Value
£109,733
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,816 | £34,323 | £34,838 | £35,709 | £36,602 | £175,288 |
| Total Expenses | £31,282 | £31,383 | £31,476 | £31,605 | £31,737 | £157,482 |
| Profit Before Tax | £2,534 | £2,940 | £3,362 | £4,104 | £4,865 | £17,806 |
| Profit After Tax | £2,052 | £2,381 | £2,724 | £3,325 | £3,941 | £14,423 |
| Change In Property Value | £8 | £16,100 | £28,739 | £38,243 | £26,643 | £109,733 |
| Net Return | £2,060 | £18,482 | £31,462 | £41,568 | £30,584 | £124,155 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change