Flat NW1 1 bed 1 bath

Princess Road, Primrose Hill, London NW1

London, England · NW1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£39,410

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

50%

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	£39,636	£40,231	£41,236	£42,267	£43,535	£206,905
Total Expenses	£31,360	£31,480	£31,636	£31,796	£31,979	£158,251
Profit Before Tax	£8,276	£8,751	£9,600	£10,471	£11,557	£48,654
Profit After Tax	£6,703	£7,088	£7,776	£8,481	£9,361	£39,410
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£6,709	£7,094	£20,276	£30,794	£39,053	£103,928
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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