Flat
NW1
3 beds
2 baths
Hadley Street, London NW1
London, England · NW1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£83,404
↗ 19%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
48%
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 | £76,920 | £78,074 | £80,026 | £82,026 | £84,487 | £401,533 |
| Total Expenses | £59,286 | £59,447 | £59,685 | £59,929 | £60,218 | £298,565 |
| Profit Before Tax | £17,634 | £18,627 | £20,340 | £22,097 | £24,269 | £102,968 |
| Profit After Tax | £14,284 | £15,088 | £16,476 | £17,899 | £19,658 | £83,404 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £14,296 | £15,100 | £41,476 | £62,525 | £79,042 | £212,439 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change