Flat
NW1
2 beds
1 bath
Stanhope Street, London NW1
London, England · NW1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£22,100
↗ 15%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
47%
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 | £28,536 | £28,964 | £29,688 | £30,430 | £31,343 | £148,962 |
| Total Expenses | £24,061 | £24,181 | £24,326 | £24,474 | £24,636 | £121,678 |
| Profit Before Tax | £4,475 | £4,783 | £5,362 | £5,957 | £6,707 | £27,283 |
| Profit After Tax | £3,624 | £3,874 | £4,344 | £4,825 | £5,433 | £22,100 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,629 | £3,879 | £13,344 | £20,890 | £26,811 | £68,552 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change