Flat
NW1
1 bed
1 bath
Churchway, London NW1
London, England · NW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£17,875
↗ 12%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,132 | £30,584 | £31,349 | £32,132 | £33,096 | £157,293 |
| Total Expenses | £26,698 | £26,854 | £27,035 | £27,219 | £27,419 | £135,225 |
| Profit Before Tax | £3,434 | £3,730 | £4,314 | £4,913 | £5,677 | £22,068 |
| Profit After Tax | £2,782 | £3,021 | £3,494 | £3,980 | £4,599 | £17,875 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,786 | £3,026 | £12,994 | £20,937 | £27,165 | £66,909 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change