Flat
NW1
1 bed
1 bath
Daventry Street, London NW1
London, England · NW1
View property listing
Initial Investment
£145,825First YearProfit From Rental Income
£32,891
↗ 23%After 5 Years
Change In Property Value
£46,401
↗ 10%After 5 Years
Return On Investment
54%
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 | £28,512 | £28,940 | £29,663 | £30,405 | £31,317 | £148,837 |
| Total Expenses | £21,485 | £21,546 | £21,636 | £21,728 | £21,836 | £108,231 |
| Profit Before Tax | £7,027 | £7,393 | £8,027 | £8,677 | £9,481 | £40,606 |
| Profit After Tax | £5,692 | £5,989 | £6,502 | £7,029 | £7,680 | £32,891 |
| Change In Property Value | £4 | £4 | £8,990 | £16,047 | £21,355 | £46,401 |
| Net Return | £5,696 | £5,993 | £15,492 | £23,076 | £29,034 | £79,292 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change