Flat NW1 2 beds 2 baths

Hopkinsons Place, Primrose Hill, London NW1

London, England · NW1

Initial Investment

First Year

£412,250First Year

Profit From Rental Income

After 5 Years

£71,518

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£121,294

↗ 10%After 5 Years

Return On Investment

47%

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	£74,520	£75,638	£77,529	£79,467	£81,851	£389,004
Total Expenses	£59,570	£59,808	£60,116	£60,430	£60,786	£300,710
Profit Before Tax	£14,950	£15,829	£17,413	£19,037	£21,065	£88,294
Profit After Tax	£12,109	£12,822	£14,105	£15,420	£17,063	£71,518
Change In Property Value	£12	£12	£23,500	£41,948	£55,821	£121,294
Net Return	£12,121	£12,834	£37,605	£57,368	£72,884	£192,812
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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