Flat
NW1
3 beds
2 baths
Healey Street, London NW1
London, England · NW1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£54,017
↗ 19%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
50%
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 | £52,308 | £53,093 | £54,420 | £55,780 | £57,454 | £273,055 |
| Total Expenses | £40,955 | £41,079 | £41,255 | £41,435 | £41,645 | £206,368 |
| Profit Before Tax | £11,353 | £12,014 | £13,165 | £14,346 | £15,809 | £66,687 |
| Profit After Tax | £9,196 | £9,731 | £10,664 | £11,620 | £12,805 | £54,017 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £9,205 | £9,740 | £27,664 | £41,966 | £53,187 | £141,761 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change