Flat NW1 1 bed 1 bath

Avigail House, Euston, London NW1

London, England · NW1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£29,633

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

51%

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	£30,132	£30,584	£31,349	£32,132	£33,096	£157,293
Total Expenses	£23,918	£24,010	£24,131	£24,255	£24,395	£120,709
Profit Before Tax	£6,214	£6,574	£7,218	£7,878	£8,701	£36,584
Profit After Tax	£5,033	£5,325	£5,846	£6,381	£7,048	£29,633
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,038	£5,329	£15,346	£23,339	£29,614	£78,667
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change