Flat
NW1
5 beds
2 baths
Castle Road, Kentish Town NW1
London, England · NW1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£79,747
↗ 19%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
48%
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 | £73,848 | £74,956 | £76,830 | £78,750 | £81,113 | £385,497 |
| Total Expenses | £56,995 | £57,152 | £57,382 | £57,618 | £57,897 | £287,043 |
| Profit Before Tax | £16,853 | £17,804 | £19,448 | £21,132 | £23,216 | £98,454 |
| Profit After Tax | £13,651 | £14,421 | £15,753 | £17,117 | £18,805 | £79,747 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £13,663 | £14,433 | £39,753 | £59,958 | £75,814 | £203,622 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change