Flat
NW1
3 beds
2 baths
Northpoint Square, London NW1
London, England · NW1
View property listing
Initial Investment
£240,497First YearProfit From Rental Income
£47,873
↗ 20%After 5 Years
Change In Property Value
£74,324
↗ 10%After 5 Years
Return On Investment
51%
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 | £45,660 | £46,345 | £47,504 | £48,691 | £50,152 | £238,351 |
| Total Expenses | £35,542 | £35,666 | £35,833 | £36,005 | £36,202 | £179,248 |
| Profit Before Tax | £10,118 | £10,679 | £11,670 | £12,686 | £13,949 | £59,103 |
| Profit After Tax | £8,196 | £8,650 | £9,453 | £10,276 | £11,299 | £47,873 |
| Change In Property Value | £7 | £7 | £14,400 | £25,704 | £34,205 | £74,324 |
| Net Return | £8,203 | £8,657 | £23,853 | £35,980 | £45,504 | £122,198 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change