Flat NW1 1 bed 1 bath

Kentish Town Road, London NW1

London, England · NW1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£18,331

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 10%After 5 Years

Return On Investment

46%

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	£25,368	£25,749	£26,392	£27,052	£27,864	£132,424
Total Expenses	£21,701	£21,815	£21,950	£22,088	£22,240	£109,793
Profit Before Tax	£3,667	£3,934	£4,442	£4,964	£5,624	£22,631
Profit After Tax	£2,970	£3,186	£3,598	£4,021	£4,555	£18,331
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£2,974	£3,190	£11,597	£18,299	£23,556	£59,618
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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