Flat
NW1
1 bed
1 bath
Phoenix Road, London NW1
London, England · NW1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£26,344
↗ 19%After 5 Years
Change In Property Value
£43,872
↗ 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 | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £21,432 | £21,516 | £21,624 | £21,736 | £21,862 | £108,169 |
| Profit Before Tax | £5,520 | £5,841 | £6,416 | £7,006 | £7,742 | £32,524 |
| Profit After Tax | £4,471 | £4,731 | £5,197 | £5,675 | £6,271 | £26,344 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,475 | £4,735 | £13,697 | £20,847 | £26,461 | £70,216 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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