Flat NW1 3 beds 2 baths

Crowndale Road, Mornington Crescent NW1

London, England · NW1

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£-11,002

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 10%After 5 Years

Return On Investment

25%

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	£22,260	£22,594	£23,159	£23,738	£24,450	£116,200
Total Expenses	£25,254	£25,333	£25,433	£25,534	£25,648	£127,202
Profit Before Tax	£-2,994	£-2,739	£-2,274	£-1,797	£-1,198	£-11,002
Profit After Tax	£-2,994	£-2,739	£-2,274	£-1,797	£-1,198	£-11,002
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£-2,988	£-2,734	£8,326	£17,125	£23,981	£43,709
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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