Flat
NW1
2 beds
2 baths
Kings Terrace, London NW1
London, England · NW1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£40,924
↗ 16%After 5 Years
Change In Property Value
£80,002
↗ 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 | £47,688 | £48,403 | £49,613 | £50,854 | £52,379 | £248,938 |
| Total Expenses | £39,305 | £39,464 | £39,666 | £39,873 | £40,106 | £198,414 |
| Profit Before Tax | £8,383 | £8,940 | £9,947 | £10,981 | £12,273 | £50,524 |
| Profit After Tax | £6,790 | £7,241 | £8,057 | £8,894 | £9,941 | £40,924 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £6,798 | £7,249 | £23,558 | £36,562 | £46,759 | £120,926 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 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