Flat
NW1
1 bed
1 bath
Woodhall House, Robert Street, London NW1
London, England · NW1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,102
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,368 | £25,749 | £26,392 | £27,052 | £27,864 | £132,424 |
| Total Expenses | £21,519 | £21,628 | £21,760 | £21,894 | £22,041 | £108,842 |
| Profit Before Tax | £3,849 | £4,120 | £4,633 | £5,158 | £5,822 | £23,582 |
| Profit After Tax | £3,118 | £3,337 | £3,752 | £4,178 | £4,716 | £19,102 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,122 | £3,341 | £11,753 | £18,458 | £23,719 | £60,393 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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