Flat
NW1
3 beds
1 bath
Doric Way, Euston NW1
London, England · NW1
View property listing
Initial Investment
£152,982First YearProfit From Rental Income
£31,437
↗ 21%After 5 Years
Change In Property Value
£48,512
↗ 10%After 5 Years
Return On Investment
52%
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 | £29,808 | £30,255 | £31,011 | £31,787 | £32,740 | £155,602 |
| Total Expenses | £23,159 | £23,239 | £23,348 | £23,459 | £23,587 | £116,791 |
| Profit Before Tax | £6,649 | £7,016 | £7,664 | £8,328 | £9,154 | £38,811 |
| Profit After Tax | £5,386 | £5,683 | £6,208 | £6,746 | £7,414 | £31,437 |
| Change In Property Value | £5 | £5 | £9,399 | £16,778 | £22,326 | £48,512 |
| Net Return | £5,390 | £5,688 | £15,607 | £23,523 | £29,741 | £79,949 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change