Flat
NW1
1 bed
1 bath
Cliff Villas, London NW1
London, England · NW1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£26,164
↗ 15%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,300 | £33,799 | £34,644 | £35,511 | £36,576 | £173,831 |
| Total Expenses | £27,989 | £28,127 | £28,294 | £28,465 | £28,653 | £141,529 |
| Profit Before Tax | £5,311 | £5,672 | £6,350 | £7,046 | £7,923 | £32,302 |
| Profit After Tax | £4,302 | £4,594 | £5,144 | £5,707 | £6,418 | £26,164 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,307 | £4,600 | £15,644 | £24,450 | £31,359 | £80,359 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 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