Flat
NW1
1 bed
1 bath
Albert Street, Regents Park NW1
London, England · NW1
View property listing
Initial Investment
£180,650First YearProfit From Rental Income
£27,465
↗ 15%After 5 Years
Change In Property Value
£56,672
↗ 10%After 5 Years
Return On Investment
47%
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 | £34,824 | £35,346 | £36,230 | £37,136 | £38,250 | £181,786 |
| Total Expenses | £29,246 | £29,390 | £29,564 | £29,742 | £29,938 | £147,879 |
| Profit Before Tax | £5,578 | £5,957 | £6,666 | £7,394 | £8,312 | £33,907 |
| Profit After Tax | £4,518 | £4,825 | £5,400 | £5,989 | £6,733 | £27,465 |
| Change In Property Value | £5 | £5 | £10,980 | £19,600 | £26,082 | £56,672 |
| Net Return | £4,524 | £4,830 | £16,380 | £25,589 | £32,814 | £84,137 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change