Flat
NW1
1 bed
1 bath
Regents Park Road, London NW1
London, England · NW1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£30,188
↗ 15%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,052 | £38,623 | £39,588 | £40,578 | £41,795 | £198,637 |
| Total Expenses | £31,915 | £32,071 | £32,260 | £32,454 | £32,667 | £161,368 |
| Profit Before Tax | £6,137 | £6,551 | £7,328 | £8,124 | £9,128 | £37,269 |
| Profit After Tax | £4,971 | £5,307 | £5,936 | £6,581 | £7,394 | £30,188 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £4,977 | £5,313 | £17,936 | £28,001 | £35,898 | £92,125 |
| 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