Flat
NW1
1 bed
1 bath
Cosway Mansions, Shroton Street, London NW1
London, England · NW1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-3,145
↘ -2%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
30%
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 | £39,636 | £40,231 | £41,236 | £42,267 | £43,535 | £206,905 |
| Total Expenses | £41,280 | £41,628 | £41,997 | £42,375 | £42,769 | £210,050 |
| Profit Before Tax | £-1,644 | £-1,397 | £-761 | £-108 | £766 | £-3,145 |
| Profit After Tax | £-1,644 | £-1,397 | £-761 | £-108 | £766 | £-3,145 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-1,638 | £-1,391 | £11,739 | £22,205 | £30,458 | £61,373 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change