Flat
NW1
1 bed
1 bath
Triton Building, London NW1
London, England · NW1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£21,999
↗ 10%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
41%
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 | £41,220 | £41,838 | £42,884 | £43,956 | £45,275 | £215,174 |
| Total Expenses | £37,103 | £37,330 | £37,589 | £37,854 | £38,139 | £188,015 |
| Profit Before Tax | £4,117 | £4,508 | £5,295 | £6,102 | £7,136 | £27,159 |
| Profit After Tax | £3,335 | £3,652 | £4,289 | £4,943 | £5,780 | £21,999 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £3,341 | £3,658 | £17,289 | £28,148 | £36,660 | £89,097 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change