Flat NW1 0 beds 1 bath

Kentish Town Road, Kentish Town, London NW1

London, England · NW1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£18,081

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£23,784	£24,141	£24,744	£25,363	£26,124	£124,156
Total Expenses	£20,135	£20,236	£20,359	£20,484	£20,621	£101,834
Profit Before Tax	£3,649	£3,904	£4,386	£4,879	£5,503	£22,322
Profit After Tax	£2,956	£3,163	£3,552	£3,952	£4,457	£18,081
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£2,960	£3,166	£11,053	£17,340	£22,273	£56,791
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	19%	47%

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