Flat
NW1
3 beds
2 baths
Balcombe Street, London NW1
London, England · NW1
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£75,977
↗ 15%After 5 Years
Change In Property Value
£149,681
↗ 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 | £91,968 | £93,348 | £95,681 | £98,073 | £101,015 | £480,085 |
| Total Expenses | £76,423 | £76,784 | £77,225 | £77,677 | £78,178 | £386,287 |
| Profit Before Tax | £15,545 | £16,564 | £18,456 | £20,396 | £22,837 | £93,799 |
| Profit After Tax | £12,592 | £13,417 | £14,949 | £16,521 | £18,498 | £75,977 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £12,606 | £13,431 | £43,950 | £68,287 | £87,384 | £225,658 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change