Flat
NW1
2 beds
1 bath
80 St. Pancras Way, London, London, London NW1
London, England · NW1
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£19,497
↗ 9%After 5 Years
Change In Property Value
£64,002
↗ 10%After 5 Years
Return On Investment
41%
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 | £34,560 | £35,078 | £35,955 | £36,854 | £37,960 | £180,408 |
| Total Expenses | £30,986 | £31,105 | £31,255 | £31,410 | £31,583 | £156,338 |
| Profit Before Tax | £3,575 | £3,974 | £4,700 | £5,445 | £6,377 | £24,070 |
| Profit After Tax | £2,895 | £3,219 | £3,807 | £4,410 | £5,166 | £19,497 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £2,902 | £3,225 | £16,207 | £26,545 | £34,620 | £83,498 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change