Flat
NW1
1 bed
1 bath
Daventry Street, London NW1
London, England · NW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£32,993
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
52%
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 | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £24,749 | £24,837 | £24,955 | £25,075 | £25,214 | £124,829 |
| Profit Before Tax | £6,967 | £7,355 | £8,042 | £8,746 | £9,622 | £40,732 |
| Profit After Tax | £5,643 | £5,958 | £6,514 | £7,084 | £7,794 | £32,993 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,648 | £5,963 | £16,514 | £24,935 | £31,548 | £84,608 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change