Flat
NW1
2 beds
2 baths
Nash House, Park Village East, London NW1
London, England · NW1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£46,360
↗ 15%After 5 Years
Change In Property Value
£92,906
↗ 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 | £57,084 | £57,940 | £59,389 | £60,873 | £62,700 | £297,986 |
| Total Expenses | £47,624 | £47,852 | £48,131 | £48,415 | £48,730 | £240,752 |
| Profit Before Tax | £9,460 | £10,088 | £11,258 | £12,458 | £13,970 | £57,234 |
| Profit After Tax | £7,663 | £8,171 | £9,119 | £10,091 | £11,315 | £46,360 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £7,672 | £8,180 | £27,120 | £42,222 | £54,072 | £139,265 |
| 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