Flat NW1 1 bed 2 baths

Nottingham Terrace, York Terrace West NW1

London, England · NW1

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£76,046

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

48%

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	£70,764	£71,825	£73,621	£75,462	£77,725	£369,398
Total Expenses	£54,703	£54,855	£55,077	£55,305	£55,574	£275,514
Profit Before Tax	£16,061	£16,971	£18,544	£20,156	£22,151	£93,883
Profit After Tax	£13,010	£13,746	£15,020	£16,327	£17,942	£76,046
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£13,021	£13,758	£38,021	£57,382	£72,576	£194,758
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change