Flat
NW1
3 beds
2 baths
Northpoint Square, London NW1
London, England · NW1
View property listing
Initial Investment
£240,497First YearProfit From Rental Income
£39,880
↗ 17%After 5 Years
Change In Property Value
£74,324
↗ 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 | £45,660 | £46,345 | £47,504 | £48,691 | £50,152 | £238,351 |
| Total Expenses | £37,432 | £37,599 | £37,807 | £38,021 | £38,258 | £189,117 |
| Profit Before Tax | £8,228 | £8,746 | £9,696 | £10,671 | £11,894 | £49,234 |
| Profit After Tax | £6,665 | £7,084 | £7,854 | £8,643 | £9,634 | £39,880 |
| Change In Property Value | £7 | £7 | £14,400 | £25,704 | £34,205 | £74,324 |
| Net Return | £6,672 | £7,091 | £22,254 | £34,348 | £43,839 | £114,204 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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