Flat
NW1
2 beds
2 baths
St Pancras Way, London NW1
London, England · NW1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£60,042
↗ 22%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
52%
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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £39,500 | £39,614 | £39,779 | £39,949 | £40,149 | £198,992 |
| Profit Before Tax | £12,820 | £13,491 | £14,653 | £15,844 | £17,318 | £74,126 |
| Profit After Tax | £10,384 | £10,928 | £11,869 | £12,834 | £14,027 | £60,042 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £10,393 | £10,936 | £28,369 | £42,287 | £53,221 | £145,206 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change