Flat
NW1
3 beds
2 baths
Hanover Gate Mansions, Park Road, St John's Wood, London NW1
London, England · NW1
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£56,830
↗ 15%After 5 Years
Change In Property Value
£113,035
↗ 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 | £69,444 | £70,486 | £72,248 | £74,054 | £76,276 | £362,507 |
| Total Expenses | £57,834 | £58,109 | £58,445 | £58,789 | £59,170 | £292,347 |
| Profit Before Tax | £11,610 | £12,377 | £13,803 | £15,265 | £17,106 | £70,161 |
| Profit After Tax | £9,404 | £10,025 | £11,180 | £12,365 | £13,856 | £56,830 |
| Change In Property Value | £11 | £11 | £21,900 | £39,092 | £52,021 | £113,035 |
| Net Return | £9,415 | £10,036 | £33,081 | £51,457 | £65,876 | £169,865 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change