Flat NW1 1 bed 1 bath

Albany Street, Regent's Park NW1

London, England · NW1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,568

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

50%

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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£18,157	£18,238	£18,338	£18,441	£18,556	£91,730
Profit Before Tax	£4,043	£4,295	£4,758	£5,233	£5,828	£24,157
Profit After Tax	£3,275	£3,479	£3,854	£4,239	£4,721	£19,568
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,278	£3,483	£10,854	£16,734	£21,349	£55,698
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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