Flat
NW1
3 beds
0 baths
Stanhope Street, Euston, London NW1
London, England · NW1
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£39,965
↗ 20%After 5 Years
Change In Property Value
£60,905
↗ 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 | £37,416 | £37,977 | £38,927 | £39,900 | £41,097 | £195,317 |
| Total Expenses | £28,951 | £29,048 | £29,182 | £29,319 | £29,477 | £145,977 |
| Profit Before Tax | £8,465 | £8,929 | £9,745 | £10,581 | £11,620 | £49,339 |
| Profit After Tax | £6,857 | £7,232 | £7,893 | £8,571 | £9,412 | £39,965 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £6,863 | £7,238 | £19,693 | £29,634 | £37,441 | £100,870 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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