Flat
NW1
2 beds
2 baths
Mornington Crescent NW1
London, England · NW1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£42,445
↗ 19%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
50%
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 | £42,816 | £43,458 | £44,545 | £45,658 | £47,028 | £223,505 |
| Total Expenses | £33,906 | £34,036 | £34,206 | £34,379 | £34,577 | £171,104 |
| Profit Before Tax | £8,910 | £9,422 | £10,339 | £11,279 | £12,451 | £52,401 |
| Profit After Tax | £7,217 | £7,632 | £8,375 | £9,136 | £10,085 | £42,445 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £7,224 | £7,639 | £21,875 | £33,234 | £42,153 | £112,124 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change