Flat
NW1
3 beds
2 baths
Baker Street, London NW1
London, England · NW1
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£71,912
↗ 15%After 5 Years
Change In Property Value
£141,939
↗ 10%After 5 Years
Return On Investment
43%
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 | £87,204 | £88,512 | £90,725 | £92,993 | £95,783 | £455,217 |
| Total Expenses | £72,495 | £72,837 | £73,257 | £73,686 | £74,161 | £366,436 |
| Profit Before Tax | £14,709 | £15,675 | £17,468 | £19,307 | £21,621 | £88,781 |
| Profit After Tax | £11,915 | £12,696 | £14,149 | £15,639 | £17,513 | £71,912 |
| Change In Property Value | £14 | £14 | £27,501 | £49,088 | £65,323 | £141,939 |
| Net Return | £11,928 | £12,710 | £41,650 | £64,727 | £82,836 | £213,852 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change