Flat NW1 3 beds 1 bath

Crowndale Road, Mornington Crescent NW1

London, England · NW1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£24,994

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

43%

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	£37,704	£38,270	£39,226	£40,207	£41,413	£196,820
Total Expenses	£32,837	£32,992	£33,179	£33,371	£33,583	£165,963
Profit Before Tax	£4,867	£5,278	£6,047	£6,836	£7,830	£30,857
Profit After Tax	£3,942	£4,275	£4,898	£5,537	£6,343	£24,994
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£3,948	£4,281	£17,398	£27,850	£36,035	£89,512
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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