Flat
NW1
2 beds
2 baths
Baker Street, London NW1
London, England · NW1
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£-11,674
↘ -3%After 5 Years
Change In Property Value
£123,358
↗ 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 | £50,196 | £50,949 | £52,223 | £53,528 | £55,134 | £262,030 |
| Total Expenses | £54,431 | £54,553 | £54,723 | £54,897 | £55,101 | £273,704 |
| Profit Before Tax | £-4,235 | £-3,604 | £-2,500 | £-1,369 | £34 | £-11,674 |
| Profit After Tax | £-4,235 | £-3,604 | £-2,500 | £-1,369 | £34 | £-11,674 |
| Change In Property Value | £12 | £12 | £23,900 | £42,662 | £56,771 | £123,358 |
| Net Return | £-4,223 | £-3,592 | £21,400 | £41,293 | £56,805 | £111,684 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change