Flat
NW1
1 bed
1 bath
Albany Street, Regents Park NW1
London, England · NW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£19,191
↗ 17%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £18,246 | £18,329 | £18,431 | £18,536 | £18,652 | £92,194 |
| Profit Before Tax | £3,954 | £4,204 | £4,665 | £5,138 | £5,732 | £23,693 |
| Profit After Tax | £3,203 | £3,405 | £3,779 | £4,162 | £4,643 | £19,191 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,206 | £3,409 | £10,779 | £16,657 | £21,270 | £55,321 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change