Flat
NW1
3 beds
1 bath
Albany Street, London NW1
London, England · NW1
View property listing
Initial Investment
£250,650First YearProfit From Rental Income
£38,234
↗ 15%After 5 Years
Change In Property Value
£77,318
↗ 10%After 5 Years
Return On Investment
46%
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 | £47,508 | £48,221 | £49,426 | £50,662 | £52,182 | £247,998 |
| Total Expenses | £39,717 | £39,909 | £40,143 | £40,381 | £40,645 | £200,796 |
| Profit Before Tax | £7,791 | £8,311 | £9,283 | £10,280 | £11,536 | £47,202 |
| Profit After Tax | £6,310 | £6,732 | £7,520 | £8,327 | £9,344 | £38,234 |
| Change In Property Value | £7 | £7 | £14,980 | £26,740 | £35,583 | £77,318 |
| Net Return | £6,318 | £6,740 | £22,500 | £35,067 | £44,927 | £115,552 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change