Flat NW1 2 beds 2 baths

Caledonian Square, London NW1

London, England · NW1

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£29,641

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£60,905

↗ 10%After 5 Years

Return On Investment

46%

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	£37,416	£37,977	£38,927	£39,900	£41,097	£195,317
Total Expenses	£31,392	£31,546	£31,732	£31,922	£32,132	£158,723
Profit Before Tax	£6,024	£6,432	£7,195	£7,978	£8,965	£36,593
Profit After Tax	£4,880	£5,210	£5,828	£6,462	£7,261	£29,641
Change In Property Value	£6	£6	£11,800	£21,063	£28,029	£60,905
Net Return	£4,885	£5,216	£17,628	£27,525	£35,291	£90,546
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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