Flat NW1 0 beds 1 bath

Mornington Crescent, London NW1

London, England · NW1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£22,607

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

51%

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	£24,420	£24,786	£25,406	£26,041	£26,822	£127,476
Total Expenses	£19,717	£19,800	£19,904	£20,012	£20,133	£99,565
Profit Before Tax	£4,703	£4,987	£5,502	£6,029	£6,690	£27,910
Profit After Tax	£3,810	£4,039	£4,456	£4,884	£5,419	£22,607
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,813	£4,043	£12,156	£18,629	£23,709	£62,350
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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