Flat
NW1
3 beds
1 bath
Grisedale, Cumberland Market NW1
London, England · NW1
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£25,075
↗ 15%After 5 Years
Change In Property Value
£52,130
↗ 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 | £32,028 | £32,508 | £33,321 | £34,154 | £35,179 | £167,190 |
| Total Expenses | £26,942 | £27,075 | £27,236 | £27,400 | £27,582 | £136,234 |
| Profit Before Tax | £5,086 | £5,434 | £6,085 | £6,754 | £7,597 | £30,956 |
| Profit After Tax | £4,120 | £4,401 | £4,929 | £5,471 | £6,154 | £25,075 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £4,125 | £4,406 | £15,029 | £23,500 | £30,145 | £77,205 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change