Flat
NW1
1 bed
1 bath
Albany Street, London NW1
London, England · NW1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£28,247
↗ 16%After 5 Years
Change In Property Value
£55,227
↗ 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 | £33,936 | £34,445 | £35,306 | £36,189 | £37,274 | £177,151 |
| Total Expenses | £28,150 | £28,282 | £28,444 | £28,609 | £28,793 | £142,278 |
| Profit Before Tax | £5,786 | £6,163 | £6,862 | £7,579 | £8,481 | £34,872 |
| Profit After Tax | £4,687 | £4,992 | £5,559 | £6,139 | £6,870 | £28,247 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £4,692 | £4,998 | £16,259 | £25,239 | £32,286 | £83,474 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 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