Flat
NW1
1 bed
1 bath
Triton Building, 20 Brock St NW1
London, England · NW1
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£37,729
↗ 15%After 5 Years
Change In Property Value
£76,389
↗ 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 | £46,932 | £47,636 | £48,827 | £50,048 | £51,549 | £244,991 |
| Total Expenses | £39,246 | £39,436 | £39,666 | £39,902 | £40,163 | £198,413 |
| Profit Before Tax | £7,686 | £8,200 | £9,161 | £10,145 | £11,386 | £46,579 |
| Profit After Tax | £6,226 | £6,642 | £7,420 | £8,218 | £9,223 | £37,729 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £6,233 | £6,650 | £22,220 | £34,636 | £44,378 | £114,118 |
| 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