Flat
NW1
2 beds
2 baths
Crowndale Road, London NW1
London, England · NW1
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£31,277
↗ 15%After 5 Years
Change In Property Value
£64,002
↗ 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 | £39,324 | £39,914 | £40,912 | £41,934 | £43,193 | £205,277 |
| Total Expenses | £32,963 | £33,124 | £33,319 | £33,518 | £33,739 | £166,663 |
| Profit Before Tax | £6,361 | £6,790 | £7,593 | £8,416 | £9,454 | £38,614 |
| Profit After Tax | £5,152 | £5,500 | £6,150 | £6,817 | £7,658 | £31,277 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £5,159 | £5,506 | £18,550 | £28,952 | £37,112 | £95,279 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change