Flat
NW1
3 beds
2 baths
Euston Road, London NW1
London, England · NW1
View property listing
Initial Investment
£382,249First YearProfit From Rental Income
£-51,446
↘ -13%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
16%
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 | £40,560 | £41,168 | £42,198 | £43,253 | £44,550 | £211,729 |
| Total Expenses | £52,254 | £52,420 | £52,621 | £52,826 | £53,053 | £263,175 |
| Profit Before Tax | £-11,694 | £-11,252 | £-10,423 | £-9,574 | £-8,503 | £-51,446 |
| Profit After Tax | £-11,694 | £-11,252 | £-10,423 | £-9,574 | £-8,503 | £-51,446 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-11,683 | £-11,241 | £11,577 | £29,697 | £43,755 | £62,105 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change