Flat
NW1
2 beds
1 bath
North Gower Street, Euston NW1
London, England · NW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£29,593
↗ 18%After 5 Years
Change In Property Value
£51,614
↗ 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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £23,838 | £23,906 | £24,003 | £24,103 | £24,220 | £120,070 |
| Profit Before Tax | £6,163 | £6,544 | £7,208 | £7,888 | £8,731 | £36,535 |
| Profit After Tax | £4,992 | £5,301 | £5,839 | £6,390 | £7,072 | £29,593 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £4,997 | £5,306 | £15,839 | £24,240 | £30,826 | £81,207 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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