Flat
NW1
2 beds
2 baths
Triton Building, 20 Brock Street, Regents Park, London NW1
London, England · NW1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£98,719
↗ 22%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
51%
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 | £79,284 | £80,473 | £82,485 | £84,547 | £87,084 | £413,873 |
| Total Expenses | £58,028 | £58,159 | £58,371 | £58,588 | £58,853 | £291,998 |
| Profit Before Tax | £21,256 | £22,315 | £24,114 | £25,959 | £28,231 | £121,875 |
| Profit After Tax | £17,217 | £18,075 | £19,533 | £21,027 | £22,867 | £98,719 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £17,230 | £18,087 | £44,533 | £65,653 | £82,252 | £227,754 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change