Flat
NW1
2 beds
2 baths
Euston Road, Fitzrovia & Covent Garden NW1
London, England · NW1
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£47,698
↗ 15%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
46%
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 | £58,668 | £59,548 | £61,037 | £62,563 | £64,440 | £306,255 |
| Total Expenses | £48,933 | £49,168 | £49,453 | £49,746 | £50,069 | £247,369 |
| Profit Before Tax | £9,735 | £10,380 | £11,583 | £12,817 | £14,371 | £58,886 |
| Profit After Tax | £7,885 | £8,408 | £9,383 | £10,382 | £11,640 | £47,698 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £7,894 | £8,417 | £27,883 | £43,405 | £55,585 | £143,184 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change