Flat
NW1
1 bed
1 bath
Albert Street, London NW1
London, England · NW1
View property listing
Initial Investment
£541,850First YearProfit From Rental Income
£78,620
↗ 15%After 5 Years
Change In Property Value
£154,740
↗ 10%After 5 Years
Return On Investment
43%
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 | £95,076 | £96,502 | £98,915 | £101,388 | £104,429 | £496,310 |
| Total Expenses | £78,987 | £79,360 | £79,816 | £80,283 | £80,801 | £399,248 |
| Profit Before Tax | £16,089 | £17,142 | £19,098 | £21,104 | £23,628 | £97,061 |
| Profit After Tax | £13,032 | £13,885 | £15,470 | £17,095 | £19,139 | £78,620 |
| Change In Property Value | £15 | £15 | £29,981 | £53,515 | £71,214 | £154,740 |
| Net Return | £13,047 | £13,900 | £45,450 | £70,610 | £90,353 | £233,359 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change