Flat
NW1
2 beds
0 baths
Hanover Gate Mansions, Park Road, Regents Park NW1
London, England · NW1
View property listing
Initial Investment
£318,250First YearProfit From Rental Income
£61,021
↗ 19%After 5 Years
Change In Property Value
£97,035
↗ 10%After 5 Years
Return On Investment
50%
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 | £59,616 | £60,510 | £62,023 | £63,574 | £65,481 | £311,204 |
| Total Expenses | £46,756 | £46,926 | £47,152 | £47,384 | £47,650 | £235,869 |
| Profit Before Tax | £12,860 | £13,584 | £14,871 | £16,189 | £17,831 | £75,335 |
| Profit After Tax | £10,417 | £11,003 | £12,045 | £13,113 | £14,443 | £61,021 |
| Change In Property Value | £9 | £9 | £18,800 | £33,559 | £44,657 | £97,035 |
| Net Return | £10,426 | £11,013 | £30,845 | £46,672 | £59,100 | £158,056 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change