Flat
NW1
2 beds
1 bath
Radley House, Park Road NW1
London, England · NW1
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£40,960
↗ 15%After 5 Years
Change In Property Value
£82,578
↗ 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 | £50,736 | £51,497 | £52,784 | £54,104 | £55,727 | £264,849 |
| Total Expenses | £42,386 | £42,590 | £42,838 | £43,093 | £43,374 | £214,280 |
| Profit Before Tax | £8,350 | £8,907 | £9,946 | £11,011 | £12,353 | £50,568 |
| Profit After Tax | £6,764 | £7,215 | £8,056 | £8,919 | £10,006 | £40,960 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £6,772 | £7,223 | £24,056 | £37,478 | £48,010 | £123,538 |
| 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