Flat NW1 0 beds 1 bath

Park Village East, Regents Park NW1

London, England · NW1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-9,179

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

25%

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	£23,472	£23,824	£24,420	£25,030	£25,781	£122,527
Total Expenses	£25,847	£26,085	£26,334	£26,589	£26,852	£131,706
Profit Before Tax	£-2,375	£-2,261	£-1,914	£-1,558	£-1,071	£-9,179
Profit After Tax	£-2,375	£-2,261	£-1,914	£-1,558	£-1,071	£-9,179
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£-2,371	£-2,257	£5,486	£11,651	£16,507	£29,015
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change