Flat
NW1
1 bed
1 bath
St. Pancras Way, London NW1
London, England · NW1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£20,757
↗ 15%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
47%
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 | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £22,753 | £22,867 | £23,004 | £23,144 | £23,299 | £115,067 |
| Profit Before Tax | £4,199 | £4,489 | £5,036 | £5,597 | £6,305 | £25,626 |
| Profit After Tax | £3,401 | £3,636 | £4,079 | £4,534 | £5,107 | £20,757 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,405 | £3,641 | £12,579 | £19,706 | £25,298 | £64,629 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change