Flat
NW1
1 bed
1 bath
Triton Building, 20 Brock St NW1
London, England · NW1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£21,796
↗ 9%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
40%
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 | £44,076 | £44,737 | £45,856 | £47,002 | £48,412 | £230,083 |
| Total Expenses | £40,082 | £40,334 | £40,620 | £40,912 | £41,226 | £203,174 |
| Profit Before Tax | £3,994 | £4,403 | £5,236 | £6,090 | £7,186 | £26,908 |
| Profit After Tax | £3,235 | £3,566 | £4,241 | £4,933 | £5,821 | £21,796 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £3,242 | £3,573 | £18,141 | £29,745 | £38,838 | £93,540 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change