Flat NW1 2 beds 1 bath

Prince Regent Mews, Euston NW1

London, England · NW1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£26,164

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

47%

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	£33,300	£33,799	£34,644	£35,511	£36,576	£173,831
Total Expenses	£27,989	£28,127	£28,294	£28,465	£28,653	£141,529
Profit Before Tax	£5,311	£5,672	£6,350	£7,046	£7,923	£32,302
Profit After Tax	£4,302	£4,594	£5,144	£5,707	£6,418	£26,164
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£4,307	£4,600	£15,644	£24,450	£31,359	£80,359
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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