Flat
NW1
4 beds
3 baths
Platt Street, St Pancras, London NW1
London, England · NW1
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£70,574
↗ 15%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
44%
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 | £85,620 | £86,904 | £89,077 | £91,304 | £94,043 | £446,948 |
| Total Expenses | £71,185 | £71,522 | £71,934 | £72,356 | £72,823 | £359,820 |
| Profit Before Tax | £14,435 | £15,382 | £17,143 | £18,948 | £21,220 | £87,128 |
| Profit After Tax | £11,692 | £12,460 | £13,886 | £15,348 | £17,188 | £70,574 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £11,706 | £12,473 | £40,886 | £63,544 | £81,323 | £209,933 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change