Flat
NW1
0 beds
1 bath
Varndell Street, Mornington Crescent NW1
London, England · NW1
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£12,124
↗ 16%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
49%
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 | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £13,735 | £13,805 | £13,889 | £13,975 | £14,069 | £69,473 |
| Profit Before Tax | £2,441 | £2,614 | £2,940 | £3,275 | £3,698 | £14,968 |
| Profit After Tax | £1,977 | £2,117 | £2,381 | £2,653 | £2,995 | £12,124 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £1,980 | £2,120 | £7,482 | £11,756 | £15,110 | £38,447 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change