Flat NW1 2 beds 0 baths

Phoenix Court, Purchese Street, London NW1

London, England · NW1

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£26,421

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 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	£30,756	£31,217	£31,998	£32,798	£33,782	£160,550
Total Expenses	£25,318	£25,433	£25,576	£25,721	£25,884	£127,932
Profit Before Tax	£5,438	£5,784	£6,422	£7,076	£7,898	£32,619
Profit After Tax	£4,405	£4,685	£5,202	£5,732	£6,397	£26,421
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£4,410	£4,690	£14,902	£23,047	£29,438	£76,487
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	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