Flat
NW1
3 beds
1 bath
Compton Close, London NW1
London, England · NW1
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£93,420
↗ 57%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
89%
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 | £51,996 | £52,776 | £54,095 | £55,448 | £57,111 | £271,426 |
| Total Expenses | £30,737 | £30,946 | £31,200 | £31,461 | £31,749 | £156,093 |
| Profit Before Tax | £21,259 | £21,830 | £22,895 | £23,987 | £25,363 | £115,334 |
| Profit After Tax | £17,220 | £17,682 | £18,545 | £19,430 | £20,544 | £93,420 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,753 | £51,614 |
| Net Return | £17,225 | £17,687 | £28,545 | £37,280 | £44,297 | £145,034 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 11% | 11% | 17% | 23% | 27% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change