Flat NW1 2 beds 2 baths

Brill Place, King's Cross, London NW1

London, England · NW1

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£57,124

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

45%

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	£69,768	£70,815	£72,585	£74,400	£76,631	£364,198
Total Expenses	£58,096	£58,373	£58,711	£59,056	£59,439	£293,675
Profit Before Tax	£11,672	£12,442	£13,874	£15,343	£17,193	£70,524
Profit After Tax	£9,454	£10,078	£11,238	£12,428	£13,926	£57,124
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£9,465	£10,089	£33,239	£51,699	£66,184	£170,676
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	17%	45%

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