Flat
NW1
3 beds
1 bath
Crowndale Road, London NW1
London, England · NW1
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£25,369
↗ 15%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
47%
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 | £32,352 | £32,837 | £33,658 | £34,500 | £35,535 | £168,882 |
| Total Expenses | £27,204 | £27,339 | £27,501 | £27,667 | £27,850 | £137,562 |
| Profit Before Tax | £5,148 | £5,498 | £6,157 | £6,832 | £7,684 | £31,320 |
| Profit After Tax | £4,170 | £4,454 | £4,987 | £5,534 | £6,224 | £25,369 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £4,175 | £4,459 | £15,187 | £23,742 | £30,453 | £78,015 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change