Flat
NW1
1 bed
1 bath
Cubitt Court, 100 Park Village East, London NW1
London, England · NW1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£19,170
↗ 15%After 5 Years
Change In Property Value
£40,775
↗ 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 | £25,056 | £25,432 | £26,068 | £26,719 | £27,521 | £130,796 |
| Total Expenses | £21,182 | £21,289 | £21,417 | £21,548 | £21,692 | £107,129 |
| Profit Before Tax | £3,874 | £4,143 | £4,651 | £5,171 | £5,829 | £23,667 |
| Profit After Tax | £3,138 | £3,356 | £3,767 | £4,189 | £4,721 | £19,170 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,142 | £3,360 | £11,667 | £18,290 | £23,487 | £59,945 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change