Flat
NW1
1 bed
1 bath
Arlington Road, London NW1
London, England · NW1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£26,417
↗ 15%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
47%
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 | £33,612 | £34,116 | £34,969 | £35,843 | £36,919 | £175,459 |
| Total Expenses | £28,250 | £28,389 | £28,557 | £28,730 | £28,919 | £142,845 |
| Profit Before Tax | £5,362 | £5,727 | £6,412 | £7,114 | £7,999 | £32,614 |
| Profit After Tax | £4,343 | £4,639 | £5,193 | £5,762 | £6,479 | £26,417 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £4,349 | £4,644 | £15,794 | £24,684 | £31,658 | £81,128 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change