Flat
NW1
2 beds
1 bath
Mornington Terrace, London NW1
London, England · NW1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£21,026
↗ 14%After 5 Years
Change In Property Value
£46,453
↗ 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 | £27,696 | £28,111 | £28,814 | £29,535 | £30,421 | £144,577 |
| Total Expenses | £23,475 | £23,582 | £23,714 | £23,849 | £23,998 | £118,619 |
| Profit Before Tax | £4,221 | £4,529 | £5,100 | £5,686 | £6,423 | £25,958 |
| Profit After Tax | £3,419 | £3,668 | £4,131 | £4,606 | £5,202 | £21,026 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,423 | £3,673 | £13,131 | £20,671 | £26,581 | £67,479 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 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