Flat
NW1
1 bed
1 bath
Baker Street, London NW1
London, England · NW1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£36,933
↗ 15%After 5 Years
Change In Property Value
£74,841
↗ 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 | £45,984 | £46,674 | £47,841 | £49,037 | £50,508 | £240,043 |
| Total Expenses | £38,461 | £38,647 | £38,873 | £39,105 | £39,360 | £194,446 |
| Profit Before Tax | £7,523 | £8,027 | £8,967 | £9,932 | £11,147 | £45,597 |
| Profit After Tax | £6,094 | £6,502 | £7,264 | £8,045 | £9,029 | £36,933 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £6,101 | £6,509 | £21,764 | £33,928 | £43,472 | £111,774 |
| 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