Flat
NW1
3 beds
1 bath
Tolmers Square, Euston, London NW1
London, England · NW1
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£34,501
↗ 15%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
46%
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 | £43,128 | £43,775 | £44,869 | £45,991 | £47,371 | £225,134 |
| Total Expenses | £36,105 | £36,280 | £36,493 | £36,711 | £36,951 | £182,540 |
| Profit Before Tax | £7,023 | £7,495 | £8,376 | £9,280 | £10,419 | £42,594 |
| Profit After Tax | £5,689 | £6,071 | £6,785 | £7,517 | £8,440 | £34,501 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £5,696 | £6,078 | £20,385 | £31,793 | £40,745 | £104,696 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change