Flat
NW1
4 beds
1 bath
Harrington Square, Mornington Crescent NW1
London, England · NW1
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£72,974
↗ 22%After 5 Years
Change In Property Value
£101,680
↗ 10%After 5 Years
Return On Investment
52%
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 | £62,472 | £63,409 | £64,994 | £66,619 | £68,618 | £326,112 |
| Total Expenses | £46,861 | £46,990 | £47,182 | £47,378 | £47,610 | £236,021 |
| Profit Before Tax | £15,611 | £16,419 | £17,813 | £19,241 | £21,008 | £90,092 |
| Profit After Tax | £12,645 | £13,299 | £14,428 | £15,586 | £17,016 | £72,974 |
| Change In Property Value | £10 | £10 | £19,700 | £35,165 | £46,795 | £101,680 |
| Net Return | £12,655 | £13,309 | £34,129 | £50,751 | £63,811 | £174,654 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change