Flat
NW1
1 bed
1 bath
Phoenix Road, London NW1
London, England · NW1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£24,067
↗ 19%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,368 | £25,749 | £26,392 | £27,052 | £27,864 | £132,424 |
| Total Expenses | £20,345 | £20,427 | £20,534 | £20,642 | £20,765 | £102,713 |
| Profit Before Tax | £5,023 | £5,321 | £5,859 | £6,410 | £7,099 | £29,712 |
| Profit After Tax | £4,069 | £4,310 | £4,746 | £5,192 | £5,750 | £24,067 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,073 | £4,314 | £12,745 | £19,471 | £24,751 | £65,353 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change