Flat NW1 0 beds 1 bath

Triton Building, 20 Brock Street, London NW1

London, England · NW1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-6,880

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

27%

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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£24,250	£24,338	£24,446	£24,556	£24,678	£122,266
Profit Before Tax	£-2,146	£-1,902	£-1,449	£-984	£-399	£-6,880
Profit After Tax	£-2,146	£-1,902	£-1,449	£-984	£-399	£-6,880
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£-2,141	£-1,897	£8,451	£16,688	£23,117	£44,218
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change