Flat
NW1
4 beds
1 bath
Bridgeway Street, Somers Town, London NW1
London, England · NW1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£32,073
↗ 15%After 5 Years
Change In Property Value
£65,550
↗ 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 | £40,272 | £40,876 | £41,898 | £42,945 | £44,234 | £210,225 |
| Total Expenses | £33,748 | £33,912 | £34,112 | £34,316 | £34,541 | £170,629 |
| Profit Before Tax | £6,524 | £6,964 | £7,786 | £8,630 | £9,693 | £39,596 |
| Profit After Tax | £5,285 | £5,641 | £6,307 | £6,990 | £7,851 | £32,073 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £5,291 | £5,647 | £19,007 | £29,660 | £38,018 | £97,623 |
| 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