Flat
NW1
2 beds
2 baths
Nottingham Terrace, London NW1
London, England · NW1
View property listing
Initial Investment
£402,050First YearProfit From Rental Income
£43,547
↗ 11%After 5 Years
Change In Property Value
£118,661
↗ 10%After 5 Years
Return On Investment
40%
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 | £70,740 | £71,801 | £73,596 | £75,436 | £77,699 | £369,272 |
| Total Expenses | £62,361 | £62,690 | £63,078 | £63,474 | £63,907 | £315,510 |
| Profit Before Tax | £8,379 | £9,111 | £10,518 | £11,962 | £13,792 | £53,762 |
| Profit After Tax | £6,787 | £7,380 | £8,520 | £9,689 | £11,172 | £43,547 |
| Change In Property Value | £11 | £11 | £22,990 | £41,038 | £54,610 | £118,661 |
| Net Return | £6,798 | £7,391 | £31,510 | £50,727 | £65,782 | £162,209 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change