Flat
NW1
1 bed
1 bath
Arlington Road, London NW1
London, England · NW1
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£27,984
↗ 20%After 5 Years
Change In Property Value
£44,383
↗ 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 | £27,264 | £27,673 | £28,365 | £29,074 | £29,946 | £142,322 |
| Total Expenses | £21,365 | £21,442 | £21,545 | £21,651 | £21,772 | £107,774 |
| Profit Before Tax | £5,899 | £6,231 | £6,820 | £7,423 | £8,175 | £34,548 |
| Profit After Tax | £4,778 | £5,047 | £5,524 | £6,013 | £6,621 | £27,984 |
| Change In Property Value | £4 | £4 | £8,599 | £15,350 | £20,426 | £44,383 |
| Net Return | £4,783 | £5,051 | £14,123 | £21,362 | £27,047 | £72,367 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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