Flat NW1 1 bed 1 bath

Arlington Road, London, Greater London NW1

London, England · NW1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£12,967

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

48%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,161	£15,240	£15,334	£15,430	£15,535	£76,700
Profit Before Tax	£2,599	£2,786	£3,143	£3,509	£3,972	£16,009
Profit After Tax	£2,105	£2,257	£2,546	£2,842	£3,217	£12,967
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,108	£2,260	£8,146	£12,838	£16,519	£41,871
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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