Flat NW1 1 bed 1 bath

Albany Street, Regent's Park NW1

London, England · NW1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,572

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

50%

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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£18,156	£18,237	£18,337	£18,440	£18,555	£91,724
Profit Before Tax	£4,044	£4,296	£4,759	£5,234	£5,829	£24,163
Profit After Tax	£3,275	£3,480	£3,855	£4,239	£4,722	£19,572
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,279	£3,484	£10,855	£16,735	£21,349	£55,702
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change